Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.4% first-year return on $72,642 initial cash invested.
11.4%
Cash On Cash
10.19%
Cap Rate
1.66
DSCR
$4,650
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,650 income − $3,960 expenses = $690 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,650
Total Expenses
$3,960
Mortgage P&I
29%
$1,333
Property Taxes
7%
$303
Home Insurance
2%
$92
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,162