Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.13% first-year return on $72,579 initial cash invested.
23.13%
Cash On Cash
13.64%
Cap Rate
2.24
DSCR
$5,935
Rent
$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,935 income − $4,536 expenses = $1,399 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
$5,935
Total Expenses
$4,536
Mortgage P&I
22%
$1,319
Property Taxes
5%
$278
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$890
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,484