Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.33% first-year return on $67,350 initial cash invested.
12.33%
Cash On Cash
10.66%
Cap Rate
1.69
DSCR
$4,001
Rent
$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,001
Total Expenses
$3,309
Mortgage P&I
31%
$1,235
Property Taxes
2%
$70
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000