Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.69% first-year return on $72,579 initial cash invested.
21.69%
Cash On Cash
13.21%
Cap Rate
2.17
DSCR
$5,769
Rent
$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,769 income − $4,457 expenses = $1,312 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,769
Total Expenses
$4,457
Mortgage P&I
23%
$1,319
Property Taxes
5%
$278
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$865
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,442