Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.11% first-year return on $56,367 initial cash invested.
11.11%
Cash On Cash
10.67%
Cap Rate
1.67
DSCR
$3,243
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$2,721
Mortgage P&I
30%
$972
Property Taxes
4%
$129
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811