Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.37% first-year return on $68,619 initial cash invested.
10.37%
Cash On Cash
10.83%
Cap Rate
1.79
DSCR
$3,509
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,619
Downpayment
20%
$36,780
Closing costs
1%
$1,839
Rehab
0%
$0
Furnishing
16%
$30,000
Cashflow
Total Income
$3,509
Total Expenses
$2,916
Mortgage P&I
26%
$927
Property Taxes
5%
$184
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877