Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.82% first-year return on $70,143 initial cash invested.
15.82%
Cash On Cash
11.73%
Cap Rate
1.86
DSCR
$4,912
Rent
$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,143
Downpayment
20%
$49,660
Closing costs
1%
$2,483
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,912
Total Expenses
$3,987
Mortgage P&I
27%
$1,307
Property Taxes
5%
$235
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$737
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,228