Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.64% first-year return on $59,979 initial cash invested.
10.64%
Cash On Cash
10.3%
Cap Rate
1.64
DSCR
$3,364
Rent
$532
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
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$2,832
Mortgage P&I
31%
$1,049
Property Taxes
3%
$97
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841