Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.21% first-year return on $110k initial cash invested.
13.21%
Cash On Cash
11.01%
Cap Rate
1.61
DSCR
$7,769
Rent
$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,769 income − $6,554 expenses = $1,215 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,769
Total Expenses
$6,554
Mortgage P&I
32%
$2,511
Property Taxes
2%
$143
Home Insurance
2%
$154
HOA
0%
$17
Property Management
15%
$1,165
CapEx
4%
$311
Vacancy
0%
$0
Maintenance
4%
$311
Other
25%
$1,942