Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.06% first-year return on $80,475 initial cash invested.
12.06%
Cash On Cash
10.08%
Cap Rate
1.67
DSCR
$4,839
Rent
$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,475
Downpayment
20%
$59,500
Closing costs
1%
$2,975
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,839
Total Expenses
$4,030
Mortgage P&I
31%
$1,497
Property Taxes
2%
$99
Home Insurance
2%
$110
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210