Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.16% first-year return on $55,798 initial cash invested.
11.16%
Cash On Cash
10.49%
Cap Rate
1.71
DSCR
$3,376
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,798
Downpayment
20%
$35,998
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$2,857
Mortgage P&I
27%
$920
Property Taxes
8%
$254
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844