Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 24.16% first-year return on $62,079 initial cash invested.
24.16%
Cash On Cash
14.58%
Cap Rate
2.33
DSCR
$5,161
Rent
$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$5,161
Total Expenses
$3,911
Mortgage P&I
21%
$1,094
Property Taxes
5%
$266
Home Insurance
1%
$75
HOA
0%
$0
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,290