Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.47% first-year return on $57,480 initial cash invested.
15.47%
Cash On Cash
11.46%
Cap Rate
1.96
DSCR
$3,474
Rent
$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,480
Downpayment
20%
$37,600
Closing costs
1%
$1,880
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$2,733
Mortgage P&I
26%
$916
Property Taxes
2%
$84
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868