Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.59% first-year return on $78,879 initial cash invested.
19.59%
Cash On Cash
12.48%
Cap Rate
2.03
DSCR
$5,973
Rent
$1,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,973 income − $4,685 expenses = $1,288 cash flow
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,973
Total Expenses
$4,685
Mortgage P&I
25%
$1,489
Property Taxes
3%
$206
Home Insurance
2%
$102
HOA
0%
$21
Property Management
15%
$896
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,493