Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 28.69% first-year return on $96,960 initial cash invested.
28.69%
Cash On Cash
14.42%
Cap Rate
2.43
DSCR
$8,515
Rent
$2,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,515 income − $6,197 expenses = $2,318 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$8,515
Total Expenses
$6,197
Mortgage P&I
22%
$1,860
Property Taxes
1%
$116
Home Insurance
2%
$133
HOA
0%
$0
Property Management
15%
$1,277
CapEx
4%
$341
Vacancy
0%
$0
Maintenance
4%
$341
Other
25%
$2,129