Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.29% first-year return on $79,467 initial cash invested.
16.29%
Cash On Cash
11.04%
Cap Rate
1.91
DSCR
$5,021
Rent
$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,021
Total Expenses
$3,942
Mortgage P&I
28%
$1,412
Property Taxes
0%
$15
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,255