Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.4% first-year return on $69,450 initial cash invested.
19.4%
Cash On Cash
12.87%
Cap Rate
2.02
DSCR
$5,055
Rent
$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,055
Total Expenses
$3,932
Mortgage P&I
26%
$1,303
Property Taxes
2%
$117
Home Insurance
2%
$86
HOA
0%
$0
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,264