Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.13% first-year return on $99,879 initial cash invested.
11.13%
Cash On Cash
9.52%
Cap Rate
1.6
DSCR
$5,776
Rent
$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,776 income − $4,850 expenses = $926 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
$5,776
Total Expenses
$4,850
Mortgage P&I
34%
$1,936
Property Taxes
0%
$6
Home Insurance
2%
$136
HOA
0%
$0
Property Management
15%
$866
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,444