Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.05% first-year return on $46,936 initial cash invested.
17.05%
Cash On Cash
10.37%
Cap Rate
1.74
DSCR
$3,802
Rent
$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,936
Downpayment
20%
$44,700
Closing costs
1%
$2,235
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,802
Total Expenses
$3,135
Mortgage P&I
29%
$1,112
Property Taxes
4%
$143
Home Insurance
1%
$56
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950