Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.21% first-year return on $79,971 initial cash invested.
14.21%
Cash On Cash
10.47%
Cap Rate
1.81
DSCR
$5,182
Rent
$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,971
Downpayment
20%
$59,020
Closing costs
1%
$2,951
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,182
Total Expenses
$4,235
Mortgage P&I
27%
$1,421
Property Taxes
4%
$213
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,296