Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 35.82% first-year return on $78,900 initial cash invested.
35.82%
Cash On Cash
17.06%
Cap Rate
2.85
DSCR
$8,041
Rent
$2,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,041 income − $5,686 expenses = $2,355 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$8,041
Total Expenses
$5,686
Mortgage P&I
18%
$1,446
Property Taxes
3%
$278
Home Insurance
1%
$102
HOA
0%
$0
Property Management
15%
$1,206
CapEx
4%
$322
Vacancy
0%
$0
Maintenance
4%
$322
Other
25%
$2,010