Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.38% first-year return on $82,701 initial cash invested.
11.38%
Cash On Cash
10.07%
Cap Rate
1.64
DSCR
$5,550
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,550 income − $4,766 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,701
Downpayment
20%
$61,620
Closing costs
1%
$3,081
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,550
Total Expenses
$4,766
Mortgage P&I
28%
$1,580
Property Taxes
7%
$412
Home Insurance
2%
$110
HOA
0%
$0
Property Management
15%
$832
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,388