Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.27% first-year return on $67,350 initial cash invested.
13.27%
Cash On Cash
10.87%
Cap Rate
1.78
DSCR
$4,704
Rent
$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,704
Total Expenses
$3,959
Mortgage P&I
25%
$1,195
Property Taxes
7%
$322
Home Insurance
2%
$82
HOA
2%
$102
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,176