Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.75% first-year return on $63,885 initial cash invested.
17.75%
Cash On Cash
12.4%
Cap Rate
1.99
DSCR
$4,474
Rent
$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,885
Downpayment
20%
$43,700
Closing costs
1%
$2,185
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,474
Total Expenses
$3,529
Mortgage P&I
25%
$1,134
Property Taxes
4%
$172
Home Insurance
2%
$76
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118