Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11% first-year return on $63,066 initial cash invested.
11%
Cash On Cash
10.4%
Cap Rate
1.63
DSCR
$3,527
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,066
Downpayment
20%
$42,920
Closing costs
1%
$2,146
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,527
Total Expenses
$2,949
Mortgage P&I
32%
$1,141
Property Taxes
1%
$21
Home Insurance
2%
$77
HOA
0%
$17
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882