Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.33% first-year return on $76,716 initial cash invested.
14.33%
Cash On Cash
10.69%
Cap Rate
1.84
DSCR
$5,459
Rent
$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,459
Total Expenses
$4,543
Mortgage P&I
25%
$1,357
Property Taxes
9%
$466
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$819
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,365