Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.16% first-year return on $78,606 initial cash invested.
11.16%
Cash On Cash
9.83%
Cap Rate
1.64
DSCR
$4,844
Rent
$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,844 income − $4,113 expenses = $731 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,606
Downpayment
20%
$57,720
Closing costs
1%
$2,886
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,844
Total Expenses
$4,113
Mortgage P&I
30%
$1,439
Property Taxes
5%
$248
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$727
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,211