Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 33.04% first-year return on $77,388 initial cash invested.
33.04%
Cash On Cash
16.27%
Cap Rate
2.73
DSCR
$7,475
Rent
$2,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,475 income − $5,344 expenses = $2,131 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,388
Downpayment
20%
$56,560
Closing costs
1%
$2,828
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$7,475
Total Expenses
$5,344
Mortgage P&I
19%
$1,405
Property Taxes
3%
$258
Home Insurance
1%
$93
HOA
0%
$0
Property Management
15%
$1,121
CapEx
4%
$299
Vacancy
0%
$0
Maintenance
4%
$299
Other
25%
$1,869