Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 46.95% first-year return on $136k initial cash invested.
46.95%
Cash On Cash
21.12%
Cap Rate
3.49
DSCR
$16,332
Rent
$5,311
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
$16,332
Total Expenses
$11,021
Mortgage P&I
15%
$2,396
Property Taxes
4%
$620
Home Insurance
1%
$166
HOA
0%
$0
Property Management
15%
$2,450
CapEx
4%
$653
Vacancy
0%
$0
Maintenance
4%
$653
Other
25%
$4,083