Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.37% first-year return on $81,882 initial cash invested.
15.37%
Cash On Cash
10.8%
Cap Rate
1.85
DSCR
$5,325
Rent
$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,325
Total Expenses
$4,276
Mortgage P&I
28%
$1,477
Property Taxes
3%
$152
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$799
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,331