Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11% first-year return on $80,400 initial cash invested.
11%
Cash On Cash
10.87%
Cap Rate
1.72
DSCR
$4,404
Rent
$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
13%
$30,000
Cashflow
Total Income
$4,404
Total Expenses
$3,667
Mortgage P&I
29%
$1,261
Property Taxes
5%
$208
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,101