Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.1% first-year return on $60,693 initial cash invested.
14.1%
Cash On Cash
11.29%
Cap Rate
1.83
DSCR
$3,860
Rent
$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,693
Downpayment
20%
$40,660
Closing costs
1%
$2,033
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$3,147
Mortgage P&I
27%
$1,046
Property Taxes
5%
$175
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965