Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.41% first-year return on $102k initial cash invested.
16.41%
Cash On Cash
10.92%
Cap Rate
1.86
DSCR
$7,280
Rent
$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,280 income − $5,885 expenses = $1,395 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
$7,280
Total Expenses
$5,885
Mortgage P&I
27%
$1,954
Property Taxes
4%
$297
Home Insurance
2%
$140
HOA
0%
$0
Property Management
15%
$1,092
CapEx
4%
$291
Vacancy
0%
$0
Maintenance
4%
$291
Other
25%
$1,820