Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.09% first-year return on $70,101 initial cash invested.
18.09%
Cash On Cash
12.41%
Cap Rate
1.99
DSCR
$5,426
Rent
$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,101
Downpayment
20%
$49,620
Closing costs
1%
$2,481
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,426
Total Expenses
$4,369
Mortgage P&I
24%
$1,291
Property Taxes
7%
$386
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,356