Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.88% first-year return on $59,990 initial cash invested.
13.88%
Cash On Cash
11.18%
Cap Rate
1.82
DSCR
$3,672
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,990
Downpayment
20%
$39,990
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,672
Total Expenses
$2,978
Mortgage P&I
28%
$1,022
Property Taxes
3%
$123
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918