Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.12% first-year return on $87,279 initial cash invested.
13.12%
Cash On Cash
10.42%
Cap Rate
1.72
DSCR
$6,157
Rent
$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,157
Total Expenses
$5,203
Mortgage P&I
27%
$1,665
Property Taxes
6%
$366
Home Insurance
4%
$217
HOA
0%
$0
Property Management
15%
$924
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,539