Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.21% first-year return on $186k initial cash invested.
12.21%
Cash On Cash
10.02%
Cap Rate
1.67
DSCR
$12,759
Rent
$1,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$143k
Closing costs
1%
$7,155
Rehab
0%
$0
Furnishing
5%
$36,000
Cashflow
Total Income
$12,759
Total Expenses
$10,864
Mortgage P&I
28%
$3,571
Property Taxes
6%
$823
Home Insurance
3%
$346
HOA
0%
$0
Property Management
15%
$1,914
CapEx
4%
$510
Vacancy
0%
$0
Maintenance
4%
$510
Other
25%
$3,190