Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.66% first-year return on $89,316 initial cash invested.
11.66%
Cash On Cash
9.53%
Cap Rate
1.67
DSCR
$5,368
Rent
$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,316
Downpayment
20%
$67,920
Closing costs
1%
$3,396
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,368
Total Expenses
$4,500
Mortgage P&I
30%
$1,615
Property Taxes
3%
$186
Home Insurance
2%
$122
HOA
0%
$0
Property Management
15%
$805
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,342