Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.22% first-year return on $56,703 initial cash invested.
11.22%
Cash On Cash
10.24%
Cap Rate
1.72
DSCR
$3,194
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,703
Downpayment
20%
$36,860
Closing costs
1%
$1,843
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$2,664
Mortgage P&I
29%
$914
Property Taxes
5%
$152
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798