Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.02% first-year return on $74,700 initial cash invested.
11.02%
Cash On Cash
9.82%
Cap Rate
1.65
DSCR
$4,681
Rent
$686
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
$4,681
Total Expenses
$3,995
Mortgage P&I
29%
$1,336
Property Taxes
7%
$319
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170