Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.05% first-year return on $85,179 initial cash invested.
14.05%
Cash On Cash
10.43%
Cap Rate
1.77
DSCR
$5,320
Rent
$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,320 income − $4,323 expenses = $997 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,320
Total Expenses
$4,323
Mortgage P&I
30%
$1,570
Property Taxes
2%
$87
Home Insurance
2%
$112
HOA
0%
$0
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,330