Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.29% first-year return on $76,149 initial cash invested.
12.29%
Cash On Cash
9.99%
Cap Rate
1.72
DSCR
$4,586
Rent
$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,149
Downpayment
20%
$55,380
Closing costs
1%
$2,769
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,586
Total Expenses
$3,806
Mortgage P&I
29%
$1,342
Property Taxes
4%
$164
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146