Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.01% first-year return on $58,341 initial cash invested.
12.01%
Cash On Cash
10.89%
Cap Rate
1.7
DSCR
$3,398
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,398
Total Expenses
$2,814
Mortgage P&I
30%
$1,024
Property Taxes
3%
$88
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850