Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.08% first-year return on $89,316 initial cash invested.
10.08%
Cash On Cash
9.08%
Cap Rate
1.59
DSCR
$5,142
Rent
$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,142 income − $4,392 expenses = $750 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,316
Downpayment
20%
$67,920
Closing costs
1%
$3,396
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,142
Total Expenses
$4,392
Mortgage P&I
31%
$1,615
Property Taxes
4%
$186
Home Insurance
2%
$122
HOA
0%
$0
Property Management
15%
$771
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,286