Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.34% first-year return on $59,328 initial cash invested.
14.34%
Cash On Cash
11.51%
Cap Rate
1.83
DSCR
$3,634
Rent
$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,328
Downpayment
20%
$39,360
Closing costs
1%
$1,968
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$2,925
Mortgage P&I
28%
$1,033
Property Taxes
2%
$75
Home Insurance
2%
$70
HOA
0%
$4
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908