Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.51% first-year return on $78,900 initial cash invested.
11.51%
Cash On Cash
10.1%
Cap Rate
1.65
DSCR
$5,178
Rent
$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $4,421 expenses = $757 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$4,421
Mortgage P&I
29%
$1,478
Property Taxes
7%
$356
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294