Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 31.2% first-year return on $55,800 initial cash invested.
31.2%
Cash On Cash
17.35%
Cap Rate
2.72
DSCR
$4,892
Rent
$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,892
Total Expenses
$3,441
Mortgage P&I
20%
$955
Property Taxes
2%
$74
Home Insurance
1%
$63
HOA
0%
$0
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,223