Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.2% first-year return on $74,532 initial cash invested.
16.2%
Cash On Cash
11.17%
Cap Rate
1.93
DSCR
$4,998
Rent
$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,532
Downpayment
20%
$53,840
Closing costs
1%
$2,692
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$3,992
Mortgage P&I
26%
$1,299
Property Taxes
4%
$197
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250