Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.11% first-year return on $92,172 initial cash invested.
14.11%
Cash On Cash
10.44%
Cap Rate
1.76
DSCR
$6,056
Rent
$1,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,056 income − $4,972 expenses = $1,084 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,172
Downpayment
20%
$70,640
Closing costs
1%
$3,532
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,056
Total Expenses
$4,972
Mortgage P&I
29%
$1,748
Property Taxes
3%
$192
Home Insurance
2%
$126
HOA
0%
$0
Property Management
15%
$908
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,514