Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.18% first-year return on $72,684 initial cash invested.
20.18%
Cash On Cash
12.72%
Cap Rate
2.11
DSCR
$5,817
Rent
$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,817 income − $4,595 expenses = $1,222 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
$5,817
Total Expenses
$4,595
Mortgage P&I
22%
$1,306
Property Taxes
7%
$394
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$873
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,454