Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.77% first-year return on $78,900 initial cash invested.
11.77%
Cash On Cash
10.18%
Cap Rate
1.66
DSCR
$5,210
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,210 income − $4,436 expenses = $774 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
$5,210
Total Expenses
$4,436
Mortgage P&I
28%
$1,478
Property Taxes
7%
$356
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,302