Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 32.03% first-year return on $59,601 initial cash invested.
32.03%
Cash On Cash
17.27%
Cap Rate
2.77
DSCR
$5,723
Rent
$1,591
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,601
Downpayment
20%
$39,620
Closing costs
1%
$1,981
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$5,723
Total Expenses
$4,132
Mortgage P&I
18%
$1,031
Property Taxes
5%
$284
Home Insurance
1%
$70
HOA
0%
$0
Property Management
15%
$858
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,431