Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.33% first-year return on $75,855 initial cash invested.
16.33%
Cash On Cash
11.52%
Cap Rate
1.91
DSCR
$5,631
Rent
$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,631 income − $4,599 expenses = $1,032 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,631
Total Expenses
$4,599
Mortgage P&I
25%
$1,388
Property Taxes
7%
$412
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$845
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,408