Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.36% first-year return on $60,399 initial cash invested.
21.36%
Cash On Cash
13.82%
Cap Rate
2.17
DSCR
$4,535
Rent
$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,399
Downpayment
20%
$40,380
Closing costs
1%
$2,019
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,535
Total Expenses
$3,460
Mortgage P&I
24%
$1,069
Property Taxes
3%
$135
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,134