Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.34% first-year return on $118k initial cash invested.
11.34%
Cash On Cash
9.86%
Cap Rate
1.64
DSCR
$7,926
Rent
$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,926 income − $6,806 expenses = $1,120 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
$7,926
Total Expenses
$6,806
Mortgage P&I
28%
$2,259
Property Taxes
7%
$584
Home Insurance
2%
$158
HOA
0%
$0
Property Management
15%
$1,189
CapEx
4%
$317
Vacancy
0%
$0
Maintenance
4%
$317
Other
25%
$1,982