Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.92% first-year return on $91,500 initial cash invested.
12.92%
Cash On Cash
10.05%
Cap Rate
1.71
DSCR
$5,906
Rent
$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,906 income − $4,921 expenses = $985 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,906
Total Expenses
$4,921
Mortgage P&I
29%
$1,710
Property Taxes
4%
$249
Home Insurance
2%
$122
HOA
0%
$6
Property Management
15%
$886
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,476