Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.72% first-year return on $74,952 initial cash invested.
11.72%
Cash On Cash
9.91%
Cap Rate
1.7
DSCR
$4,805
Rent
$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,805 income − $4,073 expenses = $732 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,952
Downpayment
20%
$54,240
Closing costs
1%
$2,712
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,805
Total Expenses
$4,073
Mortgage P&I
27%
$1,315
Property Taxes
7%
$354
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,201