Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.67% first-year return on $118k initial cash invested.
10.67%
Cash On Cash
9.67%
Cap Rate
1.6
DSCR
$7,796
Rent
$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,796 income − $6,743 expenses = $1,053 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$7,796
Total Expenses
$6,743
Mortgage P&I
29%
$2,259
Property Taxes
7%
$584
Home Insurance
2%
$158
HOA
0%
$0
Property Management
15%
$1,169
CapEx
4%
$312
Vacancy
0%
$0
Maintenance
4%
$312
Other
25%
$1,949