Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.68% first-year return on $78,207 initial cash invested.
10.68%
Cash On Cash
9.59%
Cap Rate
1.63
DSCR
$4,764
Rent
$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,207
Downpayment
20%
$57,340
Closing costs
1%
$2,867
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$4,068
Mortgage P&I
29%
$1,404
Property Taxes
6%
$266
Home Insurance
2%
$110
HOA
0%
$0
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,191