Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.18% first-year return on $88,980 initial cash invested.
10.18%
Cash On Cash
9.25%
Cap Rate
1.61
DSCR
$5,830
Rent
$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,830
Total Expenses
$5,075
Mortgage P&I
28%
$1,617
Property Taxes
9%
$546
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$874
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,458