Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.93% first-year return on $54,645 initial cash invested.
12.93%
Cash On Cash
11.43%
Cap Rate
1.78
DSCR
$3,467
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,467
Total Expenses
$2,878
Mortgage P&I
27%
$934
Property Taxes
6%
$218
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867