Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.23% first-year return on $96,309 initial cash invested.
11.23%
Cash On Cash
9.76%
Cap Rate
1.62
DSCR
$6,356
Rent
$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,356 income − $5,455 expenses = $901 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,309
Downpayment
20%
$74,580
Closing costs
1%
$3,729
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,356
Total Expenses
$5,455
Mortgage P&I
30%
$1,877
Property Taxes
7%
$414
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$953
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,589