Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 25.29% first-year return on $68,379 initial cash invested.
25.29%
Cash On Cash
14.68%
Cap Rate
2.3
DSCR
$5,421
Rent
$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$5,421
Total Expenses
$3,980
Mortgage P&I
24%
$1,276
Property Taxes
0%
$18
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,355