24d • Deal Analysis 🏠
[Analysis] Davenport, IA
Option 1 ($170,000 Acquisition)
- Total Acquisition Cost: $170,000
- Cap Rate: 10.9%
- Year 1 Cash on Cash (w/ rehab): 13.5%
- Stabilized Cash Flow After Debt: $22,957
- Operating Expense Ratio: 41%
Option 2 ($85,000 Acquisition)
- Total Acquisition Cost: $85,000
- Cap Rate: 17.9%
- Year 1 Cash on Cash (w/ rehab): 14.0%
- Stabilized Cash Flow After Debt: $11,884
- Operating Expense Ratio: 51%
0
0 comments
[Analysis] Davenport, IA
powered by
skool.com/w2-tax-savers-3663
Learn how to analyze short term rentals, run them remotely, and scale your business.
Suggested communities
Powered by