Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.08% first-year return on $96,141 initial cash invested.
14.08%
Cash On Cash
10.73%
Cap Rate
1.74
DSCR
$7,102
Rent
$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,102 income − $5,974 expenses = $1,128 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,141
Downpayment
20%
$74,420
Closing costs
1%
$3,721
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$7,102
Total Expenses
$5,974
Mortgage P&I
27%
$1,915
Property Taxes
7%
$519
Home Insurance
2%
$131
HOA
0%
$0
Property Management
15%
$1,065
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,776