Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.64% first-year return on $76,716 initial cash invested.
17.64%
Cash On Cash
11.67%
Cap Rate
2
DSCR
$5,868
Rent
$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,868 income − $4,740 expenses = $1,128 cash flow
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,868
Total Expenses
$4,740
Mortgage P&I
23%
$1,357
Property Taxes
8%
$466
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$880
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,467