Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.57% first-year return on $63,570 initial cash invested.
14.57%
Cash On Cash
11.47%
Cap Rate
1.82
DSCR
$3,991
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,570
Downpayment
20%
$43,400
Closing costs
1%
$2,170
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,991
Total Expenses
$3,219
Mortgage P&I
29%
$1,143
Property Taxes
2%
$99
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998