Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.23% first-year return on $88,329 initial cash invested.
12.23%
Cash On Cash
10.01%
Cap Rate
1.67
DSCR
$5,453
Rent
$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,453 income − $4,553 expenses = $900 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,453
Total Expenses
$4,553
Mortgage P&I
31%
$1,676
Property Taxes
2%
$102
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,363