Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.99% first-year return on $87,342 initial cash invested.
11.99%
Cash On Cash
9.86%
Cap Rate
1.66
DSCR
$5,244
Rent
$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,244 income − $4,371 expenses = $873 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,342
Downpayment
20%
$66,040
Closing costs
1%
$3,302
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,244
Total Expenses
$4,371
Mortgage P&I
31%
$1,631
Property Taxes
2%
$88
Home Insurance
2%
$117
HOA
0%
$17
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,311