Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.72% first-year return on $62,457 initial cash invested.
12.72%
Cash On Cash
10.82%
Cap Rate
1.78
DSCR
$4,333
Rent
$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,457
Downpayment
20%
$42,340
Closing costs
1%
$2,117
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,333
Total Expenses
$3,671
Mortgage P&I
25%
$1,073
Property Taxes
10%
$444
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,083