Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.67% first-year return on $60,945 initial cash invested.
10.67%
Cash On Cash
10.06%
Cap Rate
1.67
DSCR
$3,691
Rent
$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,691
Total Expenses
$3,149
Mortgage P&I
28%
$1,024
Property Taxes
9%
$319
Home Insurance
1%
$33
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923