Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 45.02% first-year return on $136k initial cash invested.
45.02%
Cash On Cash
20.53%
Cap Rate
3.39
DSCR
$15,914
Rent
$5,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
8%
$36,000
Cashflow
Total Income
$15,914
Total Expenses
$10,821
Mortgage P&I
15%
$2,396
Property Taxes
4%
$620
Home Insurance
1%
$166
HOA
0%
$0
Property Management
15%
$2,387
CapEx
4%
$637
Vacancy
0%
$0
Maintenance
4%
$637
Other
25%
$3,978