Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.85% first-year return on $76,317 initial cash invested.
10.85%
Cash On Cash
9.75%
Cap Rate
1.63
DSCR
$4,489
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,489 income − $3,799 expenses = $690 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,317
Downpayment
20%
$55,540
Closing costs
1%
$2,777
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,489
Total Expenses
$3,799
Mortgage P&I
31%
$1,386
Property Taxes
4%
$158
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,122