Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.92% first-year return on $79,467 initial cash invested.
15.92%
Cash On Cash
10.93%
Cap Rate
1.89
DSCR
$4,974
Rent
$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,974 income − $3,920 expenses = $1,054 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,974
Total Expenses
$3,920
Mortgage P&I
28%
$1,412
Property Taxes
0%
$15
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244