Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.89% first-year return on $86,250 initial cash invested.
10.89%
Cash On Cash
9.56%
Cap Rate
1.62
DSCR
$5,276
Rent
$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,276
Total Expenses
$4,493
Mortgage P&I
30%
$1,595
Property Taxes
5%
$252
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$791
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,319