Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.53% first-year return on $55,590 initial cash invested.
20.53%
Cash On Cash
13.45%
Cap Rate
2.23
DSCR
$3,883
Rent
$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,883
Total Expenses
$2,932
Mortgage P&I
23%
$901
Property Taxes
3%
$105
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971