Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.77% first-year return on $80,979 initial cash invested.
15.77%
Cash On Cash
11.24%
Cap Rate
1.85
DSCR
$5,622
Rent
$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,622 income − $4,558 expenses = $1,064 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,622
Total Expenses
$4,558
Mortgage P&I
27%
$1,519
Property Taxes
4%
$235
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,406