Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.38% first-year return on $67,875 initial cash invested.
12.38%
Cash On Cash
10.78%
Cap Rate
1.68
DSCR
$4,180
Rent
$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,875
Downpayment
20%
$47,500
Closing costs
1%
$2,375
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,180
Total Expenses
$3,480
Mortgage P&I
30%
$1,267
Property Taxes
3%
$124
Home Insurance
2%
$83
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045