Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.47% first-year return on $55,233 initial cash invested.
10.47%
Cash On Cash
10.34%
Cap Rate
1.65
DSCR
$2,990
Rent
$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,233
Downpayment
20%
$35,460
Closing costs
1%
$1,773
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,990
Total Expenses
$2,508
Mortgage P&I
31%
$925
Property Taxes
3%
$84
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748