Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.25% first-year return on $110k initial cash invested.
19.25%
Cash On Cash
12.01%
Cap Rate
1.94
DSCR
$8,950
Rent
$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,950 income − $7,185 expenses = $1,765 cash flow
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,620
Closing costs
1%
$4,381
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$8,950
Total Expenses
$7,185
Mortgage P&I
25%
$2,261
Property Taxes
5%
$433
Home Insurance
2%
$157
HOA
0%
$38
Property Management
15%
$1,342
CapEx
4%
$358
Vacancy
0%
$0
Maintenance
4%
$358
Other
25%
$2,238