Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.43% first-year return on $75,351 initial cash invested.
11.43%
Cash On Cash
10.51%
Cap Rate
1.61
DSCR
$4,601
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,601 income − $3,883 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,351
Downpayment
20%
$54,620
Closing costs
1%
$2,731
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,601
Total Expenses
$3,883
Mortgage P&I
32%
$1,490
Property Taxes
1%
$63
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150