Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.03% first-year return on $85,179 initial cash invested.
15.03%
Cash On Cash
10.71%
Cap Rate
1.82
DSCR
$5,453
Rent
$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,453
Total Expenses
$4,386
Mortgage P&I
29%
$1,570
Property Taxes
2%
$87
Home Insurance
2%
$112
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,363