Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.62% first-year return on $93,390 initial cash invested.
11.62%
Cash On Cash
9.82%
Cap Rate
1.64
DSCR
$6,020
Rent
$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,020 income − $5,116 expenses = $904 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,020
Total Expenses
$5,116
Mortgage P&I
30%
$1,794
Property Taxes
5%
$306
Home Insurance
2%
$126
HOA
0%
$0
Property Management
15%
$903
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,505