Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.63% first-year return on $72,369 initial cash invested.
13.63%
Cash On Cash
10.43%
Cap Rate
1.81
DSCR
$4,574
Rent
$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $3,752 expenses = $822 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,369
Downpayment
20%
$51,780
Closing costs
1%
$2,589
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,574
Total Expenses
$3,752
Mortgage P&I
27%
$1,246
Property Taxes
5%
$219
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144