Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.25% first-year return on $76,800 initial cash invested.
14.25%
Cash On Cash
10.55%
Cap Rate
1.8
DSCR
$4,612
Rent
$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,612
Total Expenses
$3,700
Mortgage P&I
30%
$1,365
Property Taxes
1%
$24
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,153