Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.64% first-year return on $78,480 initial cash invested.
10.64%
Cash On Cash
9.6%
Cap Rate
1.62
DSCR
$4,578
Rent
$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $3,882 expenses = $696 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,578
Total Expenses
$3,882
Mortgage P&I
31%
$1,425
Property Taxes
3%
$159
Home Insurance
2%
$101
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144