Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 45.37% first-year return on $136k initial cash invested.
45.37%
Cash On Cash
20.64%
Cap Rate
3.41
DSCR
$15,992
Rent
$5,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$15,992 income − $10,859 expenses = $5,133 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
8%
$36,000
Cashflow
Total Income
$15,992
Total Expenses
$10,859
Mortgage P&I
15%
$2,396
Property Taxes
4%
$620
Home Insurance
1%
$166
HOA
0%
$0
Property Management
15%
$2,399
CapEx
4%
$640
Vacancy
0%
$0
Maintenance
4%
$640
Other
25%
$3,998