Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.78% first-year return on $97,254 initial cash invested.
11.78%
Cash On Cash
9.71%
Cap Rate
1.66
DSCR
$6,401
Rent
$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,254
Downpayment
20%
$75,480
Closing costs
1%
$3,774
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,401
Total Expenses
$5,446
Mortgage P&I
29%
$1,844
Property Taxes
6%
$397
Home Insurance
2%
$133
HOA
0%
$0
Property Management
15%
$960
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,600