Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.53% first-year return on $59,055 initial cash invested.
10.53%
Cash On Cash
9.91%
Cap Rate
1.66
DSCR
$3,105
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,055
Downpayment
20%
$39,100
Closing costs
1%
$1,955
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,105
Total Expenses
$2,587
Mortgage P&I
31%
$973
Property Taxes
2%
$56
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776