Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.68% first-year return on $147k initial cash invested.
11.68%
Cash On Cash
9.53%
Cap Rate
1.6
DSCR
$10,115
Rent
$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,115 income − $8,683 expenses = $1,432 cash flow
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,148
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$10,115
Total Expenses
$8,683
Mortgage P&I
30%
$3,043
Property Taxes
6%
$556
Home Insurance
2%
$228
HOA
0%
$0
Property Management
15%
$1,517
CapEx
4%
$405
Vacancy
0%
$0
Maintenance
4%
$405
Other
25%
$2,529