Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.32% first-year return on $107k initial cash invested.
10.32%
Cash On Cash
9.51%
Cap Rate
1.55
DSCR
$6,956
Rent
$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,820
Closing costs
1%
$4,241
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,956
Total Expenses
$6,035
Mortgage P&I
31%
$2,161
Property Taxes
5%
$364
Home Insurance
2%
$172
HOA
0%
$0
Property Management
15%
$1,043
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,739