Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.07% first-year return on $71,361 initial cash invested.
12.07%
Cash On Cash
10.09%
Cap Rate
1.71
DSCR
$4,274
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,361
Downpayment
20%
$50,820
Closing costs
1%
$2,541
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,274
Total Expenses
$3,556
Mortgage P&I
29%
$1,247
Property Taxes
4%
$169
Home Insurance
2%
$89
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068