Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.81% first-year return on $72,579 initial cash invested.
15.81%
Cash On Cash
11.44%
Cap Rate
1.88
DSCR
$5,082
Rent
$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,082 income − $4,126 expenses = $956 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
$5,082
Total Expenses
$4,126
Mortgage P&I
26%
$1,319
Property Taxes
5%
$278
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270