Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.16% first-year return on $64,599 initial cash invested.
10.16%
Cash On Cash
10.1%
Cap Rate
1.6
DSCR
$3,801
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,801
Total Expenses
$3,254
Mortgage P&I
31%
$1,168
Property Taxes
5%
$176
Home Insurance
2%
$80
HOA
0%
$6
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950