Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.48% first-year return on $54,666 initial cash invested.
11.48%
Cash On Cash
10.82%
Cap Rate
1.72
DSCR
$3,371
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,666
Downpayment
20%
$34,920
Closing costs
1%
$1,746
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,371
Total Expenses
$2,848
Mortgage P&I
27%
$916
Property Taxes
7%
$225
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843