Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.46% first-year return on $146k initial cash invested.
16.46%
Cash On Cash
10.74%
Cap Rate
1.8
DSCR
$10,554
Rent
$2,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,554 income − $8,553 expenses = $2,001 cash flow
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,088
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$10,554
Total Expenses
$8,553
Mortgage P&I
29%
$3,025
Property Taxes
2%
$244
Home Insurance
2%
$219
HOA
0%
$0
Property Management
15%
$1,583
CapEx
4%
$422
Vacancy
0%
$0
Maintenance
4%
$422
Other
25%
$2,638