Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.63% first-year return on $42,001 initial cash invested.
30.63%
Cash On Cash
13.73%
Cap Rate
2.2
DSCR
$4,367
Rent
$1,072
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,001
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,367
Total Expenses
$3,295
Mortgage P&I
24%
$1,041
Property Taxes
2%
$87
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092