Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.24% first-year return on $89,337 initial cash invested.
10.24%
Cash On Cash
9.23%
Cap Rate
1.59
DSCR
$5,096
Rent
$762
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,337
Downpayment
20%
$67,940
Closing costs
1%
$3,397
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,096
Total Expenses
$4,334
Mortgage P&I
32%
$1,647
Property Taxes
2%
$122
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274