Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.34% first-year return on $73,650 initial cash invested.
16.34%
Cash On Cash
11.44%
Cap Rate
1.91
DSCR
$5,074
Rent
$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,074 income − $4,071 expenses = $1,003 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,074
Total Expenses
$4,071
Mortgage P&I
26%
$1,321
Property Taxes
4%
$222
Home Insurance
2%
$93
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268