Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.67% first-year return on $59,517 initial cash invested.
26.67%
Cash On Cash
15.17%
Cap Rate
2.58
DSCR
$5,179
Rent
$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,517
Downpayment
20%
$39,540
Closing costs
1%
$1,977
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$5,179
Total Expenses
$3,856
Mortgage P&I
19%
$969
Property Taxes
6%
$296
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,295