Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.8% first-year return on $88,350 initial cash invested.
18.8%
Cash On Cash
11.71%
Cap Rate
2.03
DSCR
$6,792
Rent
$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,792 income − $5,408 expenses = $1,384 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,792
Total Expenses
$5,408
Mortgage P&I
24%
$1,613
Property Taxes
6%
$417
Home Insurance
2%
$117
HOA
0%
$0
Property Management
15%
$1,019
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,698