Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.11% first-year return on $61,491 initial cash invested.
10.11%
Cash On Cash
9.86%
Cap Rate
1.63
DSCR
$3,511
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,491
Downpayment
20%
$41,420
Closing costs
1%
$2,071
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,511
Total Expenses
$2,993
Mortgage P&I
30%
$1,044
Property Taxes
6%
$201
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878