Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.14% first-year return on $144k initial cash invested.
15.14%
Cash On Cash
10.49%
Cap Rate
1.73
DSCR
$10,032
Rent
$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,032 income − $8,218 expenses = $1,814 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
$10,032
Total Expenses
$8,218
Mortgage P&I
30%
$3,022
Property Taxes
2%
$171
Home Insurance
2%
$210
HOA
0%
$0
Property Management
15%
$1,505
CapEx
4%
$401
Vacancy
0%
$0
Maintenance
4%
$401
Other
25%
$2,508