Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.59% first-year return on $77,745 initial cash invested.
10.59%
Cash On Cash
9.73%
Cap Rate
1.61
DSCR
$4,717
Rent
$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,717 income − $4,031 expenses = $686 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,745
Downpayment
20%
$56,900
Closing costs
1%
$2,845
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,717
Total Expenses
$4,031
Mortgage P&I
30%
$1,432
Property Taxes
5%
$231
Home Insurance
2%
$103
HOA
0%
$0
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,179