Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.94% first-year return on $107k initial cash invested.
10.94%
Cash On Cash
9.38%
Cap Rate
1.59
DSCR
$6,424
Rent
$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,424 income − $5,445 expenses = $979 cash flow
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,120
Closing costs
1%
$4,256
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,424
Total Expenses
$5,445
Mortgage P&I
33%
$2,090
Property Taxes
2%
$122
Home Insurance
2%
$149
HOA
0%
$0
Property Management
15%
$964
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,606