Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.96% first-year return on $59,370 initial cash invested.
12.96%
Cash On Cash
10.84%
Cap Rate
1.8
DSCR
$3,804
Rent
$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$3,163
Mortgage P&I
26%
$987
Property Taxes
7%
$280
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951