Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.93% first-year return on $80,916 initial cash invested.
14.93%
Cash On Cash
10.62%
Cap Rate
1.86
DSCR
$5,395
Rent
$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,916
Downpayment
20%
$59,920
Closing costs
1%
$2,996
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,395
Total Expenses
$4,388
Mortgage P&I
26%
$1,428
Property Taxes
4%
$230
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$809
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,349