Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.96% first-year return on $59,790 initial cash invested.
11.96%
Cash On Cash
10.49%
Cap Rate
1.74
DSCR
$3,532
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$2,936
Mortgage P&I
28%
$1,002
Property Taxes
5%
$169
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883