Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.01% first-year return on $113k initial cash invested.
15.01%
Cash On Cash
11.32%
Cap Rate
1.85
DSCR
$7,588
Rent
$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$79,340
Closing costs
1%
$3,967
Rehab
0%
$0
Furnishing
8%
$30,000
Cashflow
Total Income
$7,588
Total Expenses
$6,171
Mortgage P&I
27%
$2,021
Property Taxes
5%
$344
Home Insurance
2%
$163
HOA
0%
$0
Property Management
15%
$1,138
CapEx
4%
$304
Vacancy
0%
$0
Maintenance
4%
$304
Other
25%
$1,897