Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.96% first-year return on $62,184 initial cash invested.
15.96%
Cash On Cash
12.04%
Cap Rate
1.87
DSCR
$3,952
Rent
$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,184
Downpayment
20%
$42,080
Closing costs
1%
$2,104
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,952
Total Expenses
$3,125
Mortgage P&I
28%
$1,126
Property Taxes
1%
$27
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988