Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.78% first-year return on $99,270 initial cash invested.
10.78%
Cash On Cash
9.28%
Cap Rate
1.6
DSCR
$5,830
Rent
$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,270
Downpayment
20%
$77,400
Closing costs
1%
$3,870
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,830
Total Expenses
$4,938
Mortgage P&I
32%
$1,869
Property Taxes
2%
$135
Home Insurance
2%
$136
HOA
0%
$0
Property Management
15%
$874
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,458