Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.54% first-year return on $70,206 initial cash invested.
15.54%
Cash On Cash
11.68%
Cap Rate
1.85
DSCR
$4,988
Rent
$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$4,079
Mortgage P&I
26%
$1,310
Property Taxes
6%
$286
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,247