Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.64% first-year return on $100k initial cash invested.
11.64%
Cash On Cash
9.71%
Cap Rate
1.62
DSCR
$6,013
Rent
$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,013 income − $5,042 expenses = $971 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,013
Total Expenses
$5,042
Mortgage P&I
32%
$1,950
Property Taxes
1%
$67
Home Insurance
2%
$138
HOA
0%
$0
Property Management
15%
$902
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,503