Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.16% first-year return on $66,846 initial cash invested.
10.16%
Cash On Cash
9.68%
Cap Rate
1.61
DSCR
$3,573
Rent
$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,846
Downpayment
20%
$46,520
Closing costs
1%
$2,326
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$3,007
Mortgage P&I
33%
$1,168
Property Taxes
1%
$40
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893