Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.84% first-year return on $83,100 initial cash invested.
11.84%
Cash On Cash
10.11%
Cap Rate
1.64
DSCR
$4,978
Rent
$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,978 income − $4,158 expenses = $820 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,978
Total Expenses
$4,158
Mortgage P&I
32%
$1,592
Property Taxes
1%
$67
Home Insurance
2%
$110
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244