Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.44% first-year return on $56,682 initial cash invested.
10.44%
Cash On Cash
9.93%
Cap Rate
1.67
DSCR
$2,944
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,682
Downpayment
20%
$36,840
Closing costs
1%
$1,842
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$2,451
Mortgage P&I
31%
$914
Property Taxes
2%
$57
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736