Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.16% first-year return on $95,133 initial cash invested.
13.16%
Cash On Cash
10.27%
Cap Rate
1.72
DSCR
$6,771
Rent
$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,771 income − $5,728 expenses = $1,043 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,133
Downpayment
20%
$73,460
Closing costs
1%
$3,673
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,771
Total Expenses
$5,728
Mortgage P&I
27%
$1,828
Property Taxes
8%
$516
Home Insurance
2%
$133
HOA
0%
$0
Property Management
15%
$1,016
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,693