Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.8% first-year return on $99,879 initial cash invested.
12.8%
Cash On Cash
9.98%
Cap Rate
1.68
DSCR
$6,045
Rent
$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,045 income − $4,980 expenses = $1,065 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,045
Total Expenses
$4,980
Mortgage P&I
32%
$1,936
Property Taxes
0%
$6
Home Insurance
2%
$136
HOA
0%
$0
Property Management
15%
$907
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,511