Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.42% first-year return on $59,979 initial cash invested.
10.42%
Cash On Cash
9.93%
Cap Rate
1.64
DSCR
$3,179
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,179
Total Expenses
$2,658
Mortgage P&I
32%
$1,006
Property Taxes
2%
$56
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795