Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.32% first-year return on $97,569 initial cash invested.
10.32%
Cash On Cash
9.48%
Cap Rate
1.58
DSCR
$6,400
Rent
$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,400 income − $5,561 expenses = $839 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,569
Downpayment
20%
$75,780
Closing costs
1%
$3,789
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,400
Total Expenses
$5,561
Mortgage P&I
30%
$1,898
Property Taxes
7%
$455
Home Insurance
2%
$136
HOA
0%
$0
Property Management
15%
$960
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,600