Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 29.35% first-year return on $57,690 initial cash invested.
29.35%
Cash On Cash
16.45%
Cap Rate
2.63
DSCR
$4,902
Rent
$1,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,902
Total Expenses
$3,491
Mortgage P&I
20%
$984
Property Taxes
2%
$88
Home Insurance
1%
$66
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226