Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.15% first-year return on $75,750 initial cash invested.
26.15%
Cash On Cash
14.26%
Cap Rate
2.38
DSCR
$6,137
Rent
$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,137 income − $4,486 expenses = $1,651 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$6,137
Total Expenses
$4,486
Mortgage P&I
22%
$1,373
Property Taxes
1%
$72
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$921
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,534