Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.63% first-year return on $144k initial cash invested.
11.63%
Cash On Cash
9.58%
Cap Rate
1.58
DSCR
$9,223
Rent
$1,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,223 income − $7,830 expenses = $1,393 cash flow
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,223
Total Expenses
$7,830
Mortgage P&I
33%
$3,022
Property Taxes
2%
$171
Home Insurance
2%
$210
HOA
0%
$0
Property Management
15%
$1,383
CapEx
4%
$369
Vacancy
0%
$0
Maintenance
4%
$369
Other
25%
$2,306