Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.6% first-year return on $88,350 initial cash invested.
14.6%
Cash On Cash
10.52%
Cap Rate
1.82
DSCR
$6,197
Rent
$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,197
Total Expenses
$5,122
Mortgage P&I
26%
$1,613
Property Taxes
7%
$417
Home Insurance
2%
$117
HOA
0%
$0
Property Management
15%
$930
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,549