Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.57% first-year return on $102k initial cash invested.
19.57%
Cash On Cash
11.76%
Cap Rate
2.01
DSCR
$7,717
Rent
$1,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,717 income − $6,056 expenses = $1,661 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,860
Closing costs
1%
$3,993
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$7,717
Total Expenses
$6,056
Mortgage P&I
25%
$1,942
Property Taxes
3%
$265
Home Insurance
2%
$144
HOA
0%
$0
Property Management
15%
$1,158
CapEx
4%
$309
Vacancy
0%
$0
Maintenance
4%
$309
Other
25%
$1,929