Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.14% first-year return on $144k initial cash invested.
14.14%
Cash On Cash
10.23%
Cap Rate
1.69
DSCR
$9,801
Rent
$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,801 income − $8,107 expenses = $1,694 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
$9,801
Total Expenses
$8,107
Mortgage P&I
31%
$3,022
Property Taxes
2%
$171
Home Insurance
2%
$210
HOA
0%
$0
Property Management
15%
$1,470
CapEx
4%
$392
Vacancy
0%
$0
Maintenance
4%
$392
Other
25%
$2,450