Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.52% first-year return on $71,403 initial cash invested.
10.52%
Cash On Cash
9.45%
Cap Rate
1.64
DSCR
$3,984
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$3,358
Mortgage P&I
31%
$1,218
Property Taxes
3%
$132
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996