Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.19% first-year return on $122k initial cash invested.
11.19%
Cash On Cash
9.17%
Cap Rate
1.6
DSCR
$7,174
Rent
$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,740
Closing costs
1%
$4,937
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,174
Total Expenses
$6,039
Mortgage P&I
33%
$2,352
Property Taxes
1%
$68
Home Insurance
2%
$175
HOA
0%
$0
Property Management
15%
$1,076
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,794