Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.63% first-year return on $254k initial cash invested.
15.63%
Cash On Cash
10.31%
Cap Rate
1.74
DSCR
$19,689
Rent
$3,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,233
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$19,689
Total Expenses
$16,381
Mortgage P&I
28%
$5,557
Property Taxes
5%
$971
Home Insurance
2%
$402
HOA
0%
$0
Property Management
15%
$2,953
CapEx
4%
$788
Vacancy
0%
$0
Maintenance
4%
$788
Other
25%
$4,922