Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.54% first-year return on $78,207 initial cash invested.
10.54%
Cash On Cash
9.83%
Cap Rate
1.6
DSCR
$4,897
Rent
$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,897 income − $4,210 expenses = $687 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,207
Downpayment
20%
$57,340
Closing costs
1%
$2,867
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,897
Total Expenses
$4,210
Mortgage P&I
30%
$1,465
Property Taxes
6%
$294
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224