Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.35% first-year return on $84,381 initial cash invested.
11.35%
Cash On Cash
9.86%
Cap Rate
1.66
DSCR
$5,848
Rent
$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,848 income − $5,050 expenses = $798 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,848
Total Expenses
$5,050
Mortgage P&I
27%
$1,565
Property Taxes
8%
$458
Home Insurance
2%
$114
HOA
2%
$106
Property Management
15%
$877
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,462