Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.61% first-year return on $88,980 initial cash invested.
10.61%
Cash On Cash
9.37%
Cap Rate
1.63
DSCR
$5,894
Rent
$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,894 income − $5,107 expenses = $787 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,894
Total Expenses
$5,107
Mortgage P&I
27%
$1,617
Property Taxes
9%
$546
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$884
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,474