Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.45% first-year return on $75,750 initial cash invested.
12.45%
Cash On Cash
10.38%
Cap Rate
1.7
DSCR
$4,934
Rent
$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,934 income − $4,148 expenses = $786 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,934
Total Expenses
$4,148
Mortgage P&I
28%
$1,395
Property Taxes
6%
$289
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,234