Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.93% first-year return on $72,705 initial cash invested.
10.93%
Cash On Cash
9.69%
Cap Rate
1.66
DSCR
$4,309
Rent
$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,309 income − $3,647 expenses = $662 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,309
Total Expenses
$3,647
Mortgage P&I
29%
$1,269
Property Taxes
5%
$217
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077