Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.9% first-year return on $73,545 initial cash invested.
16.9%
Cash On Cash
11.66%
Cap Rate
1.93
DSCR
$5,022
Rent
$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,022 income − $3,986 expenses = $1,036 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,022
Total Expenses
$3,986
Mortgage P&I
27%
$1,332
Property Taxes
1%
$54
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256