Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.71% first-year return on $65,502 initial cash invested.
11.71%
Cash On Cash
10.53%
Cap Rate
1.66
DSCR
$3,824
Rent
$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,502
Downpayment
20%
$45,240
Closing costs
1%
$2,262
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,824
Total Expenses
$3,185
Mortgage P&I
31%
$1,193
Property Taxes
2%
$76
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956