Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.18% first-year return on $62,793 initial cash invested.
11.18%
Cash On Cash
10.24%
Cap Rate
1.69
DSCR
$4,005
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,793
Downpayment
20%
$42,660
Closing costs
1%
$2,133
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,005
Total Expenses
$3,420
Mortgage P&I
27%
$1,076
Property Taxes
9%
$347
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001