Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.51% first-year return on $81,651 initial cash invested.
15.51%
Cash On Cash
10.76%
Cap Rate
1.87
DSCR
$5,318
Rent
$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,651
Downpayment
20%
$60,620
Closing costs
1%
$3,031
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,318
Total Expenses
$4,263
Mortgage P&I
27%
$1,450
Property Taxes
3%
$135
Home Insurance
2%
$107
HOA
0%
$17
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,330