Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.23% first-year return on $72,306 initial cash invested.
13.23%
Cash On Cash
11.11%
Cap Rate
1.7
DSCR
$4,686
Rent
$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,686 income − $3,889 expenses = $797 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,306
Downpayment
20%
$51,720
Closing costs
1%
$2,586
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,686
Total Expenses
$3,889
Mortgage P&I
30%
$1,411
Property Taxes
3%
$150
Home Insurance
2%
$73
HOA
0%
$6
Property Management
15%
$703
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,172