Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.83% first-year return on $107k initial cash invested.
13.83%
Cash On Cash
10.2%
Cap Rate
1.74
DSCR
$7,650
Rent
$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,650 income − $6,414 expenses = $1,236 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
$7,650
Total Expenses
$6,414
Mortgage P&I
27%
$2,072
Property Taxes
7%
$521
Home Insurance
2%
$149
HOA
0%
$0
Property Management
15%
$1,148
CapEx
4%
$306
Vacancy
0%
$0
Maintenance
4%
$306
Other
25%
$1,912