Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.16% first-year return on $83,436 initial cash invested.
23.16%
Cash On Cash
13.25%
Cap Rate
2.25
DSCR
$7,533
Rent
$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,533 income − $5,923 expenses = $1,610 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,436
Downpayment
20%
$62,320
Closing costs
1%
$3,116
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$7,533
Total Expenses
$5,923
Mortgage P&I
20%
$1,530
Property Taxes
9%
$648
Home Insurance
2%
$116
HOA
0%
$14
Property Management
15%
$1,130
CapEx
4%
$301
Vacancy
0%
$0
Maintenance
4%
$301
Other
25%
$1,883