Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.1% first-year return on $60,000 initial cash invested.
14.1%
Cash On Cash
11.42%
Cap Rate
1.81
DSCR
$3,689
Rent
$705
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,689
Total Expenses
$2,984
Mortgage P&I
28%
$1,051
Property Taxes
2%
$92
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922