Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.45% first-year return on $88,896 initial cash invested.
12.45%
Cash On Cash
10.16%
Cap Rate
1.67
DSCR
$5,582
Rent
$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,582 income − $4,660 expenses = $922 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,896
Downpayment
20%
$67,520
Closing costs
1%
$3,376
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,582
Total Expenses
$4,660
Mortgage P&I
31%
$1,712
Property Taxes
3%
$173
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$837
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396