Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.07% first-year return on $93,999 initial cash invested.
11.07%
Cash On Cash
9.82%
Cap Rate
1.62
DSCR
$6,789
Rent
$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,999
Downpayment
20%
$72,380
Closing costs
1%
$3,619
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,789
Total Expenses
$5,922
Mortgage P&I
27%
$1,823
Property Taxes
4%
$248
Home Insurance
6%
$402
HOA
3%
$190
Property Management
15%
$1,018
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,697