Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.64% first-year return on $54,601 initial cash invested.
18.64%
Cash On Cash
10.53%
Cap Rate
1.81
DSCR
$4,329
Rent
$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,601
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,329
Total Expenses
$3,481
Mortgage P&I
29%
$1,261
Property Taxes
1%
$52
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082