Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.6% first-year return on $73,251 initial cash invested.
15.6%
Cash On Cash
11.06%
Cap Rate
1.92
DSCR
$5,242
Rent
$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,251
Downpayment
20%
$52,620
Closing costs
1%
$2,631
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,242
Total Expenses
$4,290
Mortgage P&I
24%
$1,262
Property Taxes
8%
$413
Home Insurance
2%
$99
HOA
0%
$0
Property Management
15%
$786
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,310