Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.98% first-year return on $81,336 initial cash invested.
11.98%
Cash On Cash
10.04%
Cap Rate
1.68
DSCR
$5,183
Rent
$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,183 income − $4,371 expenses = $812 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,336
Downpayment
20%
$60,320
Closing costs
1%
$3,016
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,183
Total Expenses
$4,371
Mortgage P&I
29%
$1,505
Property Taxes
5%
$274
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,296