Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.35% first-year return on $78,543 initial cash invested.
16.35%
Cash On Cash
11.18%
Cap Rate
1.9
DSCR
$5,023
Rent
$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,543
Downpayment
20%
$57,660
Closing costs
1%
$2,883
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,023
Total Expenses
$3,953
Mortgage P&I
28%
$1,415
Property Taxes
0%
$22
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256