Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.54% first-year return on $88,350 initial cash invested.
13.54%
Cash On Cash
10.22%
Cap Rate
1.77
DSCR
$6,047
Rent
$997
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
$6,047
Total Expenses
$5,050
Mortgage P&I
27%
$1,613
Property Taxes
7%
$417
Home Insurance
2%
$117
HOA
0%
$0
Property Management
15%
$907
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,512