Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.26% first-year return on $96,057 initial cash invested.
10.26%
Cash On Cash
9.32%
Cap Rate
1.57
DSCR
$5,539
Rent
$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,539 income − $4,718 expenses = $821 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,057
Downpayment
20%
$74,340
Closing costs
1%
$3,717
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,539
Total Expenses
$4,718
Mortgage P&I
33%
$1,845
Property Taxes
0%
$18
Home Insurance
2%
$136
HOA
1%
$59
Property Management
15%
$831
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,385