Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.3% first-year return on $74,700 initial cash invested.
10.3%
Cash On Cash
9.6%
Cap Rate
1.62
DSCR
$4,598
Rent
$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,598
Total Expenses
$3,957
Mortgage P&I
29%
$1,336
Property Taxes
7%
$319
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150