Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.03% first-year return on $71,151 initial cash invested.
11.03%
Cash On Cash
9.8%
Cap Rate
1.66
DSCR
$4,194
Rent
$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,151
Downpayment
20%
$50,620
Closing costs
1%
$2,531
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$3,540
Mortgage P&I
30%
$1,246
Property Taxes
4%
$170
Home Insurance
3%
$111
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,048