Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.95% first-year return on $83,352 initial cash invested.
16.95%
Cash On Cash
11.25%
Cap Rate
1.92
DSCR
$5,590
Rent
$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,352
Downpayment
20%
$62,240
Closing costs
1%
$3,112
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,590
Total Expenses
$4,413
Mortgage P&I
27%
$1,517
Property Taxes
2%
$100
Home Insurance
2%
$112
HOA
0%
$0
Property Management
15%
$838
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,398