Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.03% first-year return on $56,850 initial cash invested.
20.03%
Cash On Cash
13.56%
Cap Rate
2.13
DSCR
$3,997
Rent
$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,997
Total Expenses
$3,048
Mortgage P&I
25%
$981
Property Taxes
2%
$83
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999