Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.13% first-year return on $60,798 initial cash invested.
11.13%
Cash On Cash
10.47%
Cap Rate
1.65
DSCR
$3,450
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,798
Downpayment
20%
$40,760
Closing costs
1%
$2,038
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$2,886
Mortgage P&I
31%
$1,076
Property Taxes
2%
$69
Home Insurance
2%
$70
HOA
0%
$15
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862