Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.91% first-year return on $69,921 initial cash invested.
22.91%
Cash On Cash
15.85%
Cap Rate
2.58
DSCR
$5,047
Rent
$1,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,921
Downpayment
20%
$38,020
Closing costs
1%
$1,901
Rehab
0%
$0
Furnishing
16%
$30,000
Cashflow
Total Income
$5,047
Total Expenses
$3,712
Mortgage P&I
19%
$974
Property Taxes
5%
$245
Home Insurance
1%
$70
HOA
0%
$0
Property Management
15%
$757
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,262