Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 34.58% first-year return on $59,853 initial cash invested.
34.58%
Cash On Cash
17.71%
Cap Rate
2.99
DSCR
$5,843
Rent
$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,853
Downpayment
20%
$39,860
Closing costs
1%
$1,993
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$5,843
Total Expenses
$4,118
Mortgage P&I
17%
$983
Property Taxes
3%
$194
Home Insurance
2%
$136
HOA
0%
$0
Property Management
15%
$876
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,461