Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.43% first-year return on $71,298 initial cash invested.
11.43%
Cash On Cash
10.13%
Cap Rate
1.68
DSCR
$4,667
Rent
$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,667 income − $3,988 expenses = $679 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,298
Downpayment
20%
$50,760
Closing costs
1%
$2,538
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,667
Total Expenses
$3,988
Mortgage P&I
27%
$1,276
Property Taxes
8%
$380
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,167