Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.09% first-year return on $81,336 initial cash invested.
10.09%
Cash On Cash
9.49%
Cap Rate
1.59
DSCR
$4,936
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,336
Downpayment
20%
$60,320
Closing costs
1%
$3,016
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,936
Total Expenses
$4,252
Mortgage P&I
30%
$1,505
Property Taxes
6%
$274
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,234