Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 28.58% first-year return on $84,381 initial cash invested.
28.58%
Cash On Cash
14.81%
Cap Rate
2.49
DSCR
$8,179
Rent
$2,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,179 income − $6,169 expenses = $2,010 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
$8,179
Total Expenses
$6,169
Mortgage P&I
19%
$1,565
Property Taxes
6%
$458
Home Insurance
1%
$114
HOA
1%
$106
Property Management
15%
$1,227
CapEx
4%
$327
Vacancy
0%
$0
Maintenance
4%
$327
Other
25%
$2,045