Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.18% first-year return on $82,548 initial cash invested.
11.18%
Cash On Cash
10.02%
Cap Rate
1.7
DSCR
$4,676
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,548
Downpayment
20%
$55,760
Closing costs
1%
$2,788
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$4,676
Total Expenses
$3,907
Mortgage P&I
29%
$1,373
Property Taxes
4%
$187
Home Insurance
2%
$103
HOA
0%
$0
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,169