Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.08% first-year return on $85,431 initial cash invested.
12.08%
Cash On Cash
9.9%
Cap Rate
1.69
DSCR
$5,457
Rent
$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,457 income − $4,597 expenses = $860 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,457
Total Expenses
$4,597
Mortgage P&I
29%
$1,570
Property Taxes
3%
$173
Home Insurance
2%
$114
HOA
2%
$121
Property Management
15%
$819
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,364