Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.03% first-year return on $88,476 initial cash invested.
19.03%
Cash On Cash
12.39%
Cap Rate
1.95
DSCR
$7,028
Rent
$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,028 income − $5,625 expenses = $1,403 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
$7,028
Total Expenses
$5,625
Mortgage P&I
25%
$1,782
Property Taxes
5%
$351
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$1,054
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,757