Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.14% first-year return on $107k initial cash invested.
11.14%
Cash On Cash
9.48%
Cap Rate
1.62
DSCR
$7,191
Rent
$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,191 income − $6,195 expenses = $996 cash flow
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,191
Total Expenses
$6,195
Mortgage P&I
29%
$2,072
Property Taxes
7%
$521
Home Insurance
2%
$149
HOA
0%
$0
Property Management
15%
$1,079
CapEx
4%
$288
Vacancy
0%
$0
Maintenance
4%
$288
Other
25%
$1,798