Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.36% first-year return on $74,679 initial cash invested.
11.36%
Cash On Cash
9.9%
Cap Rate
1.67
DSCR
$4,644
Rent
$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,644
Total Expenses
$3,937
Mortgage P&I
29%
$1,334
Property Taxes
6%
$271
Home Insurance
2%
$94
HOA
0%
$8
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,161