Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.73% first-year return on $88,476 initial cash invested.
19.73%
Cash On Cash
12.59%
Cap Rate
1.98
DSCR
$7,128
Rent
$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,128 income − $5,673 expenses = $1,455 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,476
Downpayment
20%
$67,120
Closing costs
1%
$3,356
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$7,128
Total Expenses
$5,673
Mortgage P&I
25%
$1,782
Property Taxes
5%
$351
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$1,069
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,782