Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.4% first-year return on $114k initial cash invested.
18.4%
Cash On Cash
12.67%
Cap Rate
2.1
DSCR
$7,708
Rent
$1,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$74,300
Closing costs
1%
$3,715
Rehab
0%
$0
Furnishing
10%
$36,000
Cashflow
Total Income
$7,708
Total Expenses
$5,960
Mortgage P&I
24%
$1,867
Property Taxes
3%
$263
Home Insurance
2%
$131
HOA
0%
$0
Property Management
15%
$1,156
CapEx
4%
$308
Vacancy
0%
$0
Maintenance
4%
$308
Other
25%
$1,927