Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.93% first-year return on $86,208 initial cash invested.
11.93%
Cash On Cash
9.9%
Cap Rate
1.66
DSCR
$5,226
Rent
$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,226 income − $4,369 expenses = $857 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,208
Downpayment
20%
$64,960
Closing costs
1%
$3,248
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,226
Total Expenses
$4,369
Mortgage P&I
31%
$1,613
Property Taxes
3%
$134
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,306