Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.21% first-year return on $89,190 initial cash invested.
11.21%
Cash On Cash
9.56%
Cap Rate
1.63
DSCR
$5,339
Rent
$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,339
Total Expenses
$4,506
Mortgage P&I
31%
$1,654
Property Taxes
3%
$169
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,335