Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.95% first-year return on $57,520 initial cash invested.
10.95%
Cash On Cash
10.22%
Cap Rate
1.68
DSCR
$3,109
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,520
Downpayment
20%
$37,638
Closing costs
1%
$1,882
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,109
Total Expenses
$2,584
Mortgage P&I
31%
$954
Property Taxes
2%
$55
Home Insurance
2%
$66
HOA
1%
$18
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777