Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.16% first-year return on $57,900 initial cash invested.
22.16%
Cash On Cash
14.17%
Cap Rate
2.25
DSCR
$4,390
Rent
$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,390
Total Expenses
$3,321
Mortgage P&I
23%
$999
Property Taxes
3%
$148
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,098