Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.36% first-year return on $80,979 initial cash invested.
18.36%
Cash On Cash
11.86%
Cap Rate
1.98
DSCR
$5,713
Rent
$1,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,713 income − $4,474 expenses = $1,239 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,713
Total Expenses
$4,474
Mortgage P&I
26%
$1,497
Property Taxes
2%
$129
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$857
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,428