Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.86% first-year return on $71,739 initial cash invested.
12.86%
Cash On Cash
10.26%
Cap Rate
1.76
DSCR
$4,456
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,739
Downpayment
20%
$51,180
Closing costs
1%
$2,559
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,456
Total Expenses
$3,687
Mortgage P&I
28%
$1,242
Property Taxes
4%
$190
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114