Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.27% first-year return on $72,684 initial cash invested.
17.27%
Cash On Cash
11.85%
Cap Rate
1.97
DSCR
$5,478
Rent
$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,478 income − $4,432 expenses = $1,046 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,684
Downpayment
20%
$52,080
Closing costs
1%
$2,604
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,478
Total Expenses
$4,432
Mortgage P&I
24%
$1,306
Property Taxes
7%
$394
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370