Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.26% first-year return on $152k initial cash invested.
15.26%
Cash On Cash
10.44%
Cap Rate
1.75
DSCR
$11,061
Rent
$1,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,061 income − $9,132 expenses = $1,929 cash flow
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,366
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$11,061
Total Expenses
$9,132
Mortgage P&I
29%
$3,167
Property Taxes
4%
$431
Home Insurance
2%
$226
HOA
0%
$0
Property Management
15%
$1,659
CapEx
4%
$442
Vacancy
0%
$0
Maintenance
4%
$442
Other
25%
$2,765