Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.37% first-year return on $66,216 initial cash invested.
15.37%
Cash On Cash
11.81%
Cap Rate
1.86
DSCR
$4,915
Rent
$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,915
Total Expenses
$4,067
Mortgage P&I
25%
$1,214
Property Taxes
8%
$412
Home Insurance
2%
$81
HOA
0%
$0
Property Management
15%
$737
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,229