Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.26% first-year return on $121k initial cash invested.
10.26%
Cash On Cash
9.4%
Cap Rate
1.53
DSCR
$7,419
Rent
$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,419 income − $6,385 expenses = $1,034 cash flow
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,419
Total Expenses
$6,385
Mortgage P&I
34%
$2,507
Property Taxes
2%
$144
Home Insurance
2%
$172
HOA
0%
$0
Property Management
15%
$1,113
CapEx
4%
$297
Vacancy
0%
$0
Maintenance
4%
$297
Other
25%
$1,855