Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 38.28% first-year return on $78,900 initial cash invested.
38.28%
Cash On Cash
17.78%
Cap Rate
2.97
DSCR
$8,352
Rent
$2,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,352 income − $5,835 expenses = $2,517 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
$8,352
Total Expenses
$5,835
Mortgage P&I
17%
$1,446
Property Taxes
3%
$278
Home Insurance
1%
$102
HOA
0%
$0
Property Management
15%
$1,253
CapEx
4%
$334
Vacancy
0%
$0
Maintenance
4%
$334
Other
25%
$2,088