Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.28% first-year return on $76,695 initial cash invested.
11.28%
Cash On Cash
9.8%
Cap Rate
1.68
DSCR
$4,981
Rent
$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,981
Total Expenses
$4,260
Mortgage P&I
27%
$1,362
Property Taxes
8%
$408
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,245