Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.78% first-year return on $55,212 initial cash invested.
12.78%
Cash On Cash
10.69%
Cap Rate
1.82
DSCR
$3,100
Rent
$588
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,212
Downpayment
20%
$35,440
Closing costs
1%
$1,772
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$2,512
Mortgage P&I
28%
$866
Property Taxes
2%
$50
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775