Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.37% first-year return on $96,141 initial cash invested.
11.37%
Cash On Cash
9.97%
Cap Rate
1.62
DSCR
$6,682
Rent
$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,682 income − $5,771 expenses = $911 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
$6,682
Total Expenses
$5,771
Mortgage P&I
29%
$1,915
Property Taxes
8%
$519
Home Insurance
2%
$131
HOA
0%
$0
Property Management
15%
$1,002
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,670