Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.59% first-year return on $102k initial cash invested.
15.59%
Cash On Cash
10.7%
Cap Rate
1.82
DSCR
$7,147
Rent
$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,147 income − $5,822 expenses = $1,325 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$7,147
Total Expenses
$5,822
Mortgage P&I
27%
$1,954
Property Taxes
4%
$297
Home Insurance
2%
$140
HOA
0%
$0
Property Management
15%
$1,072
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,787