Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.07% first-year return on $87,993 initial cash invested.
12.07%
Cash On Cash
9.9%
Cap Rate
1.67
DSCR
$5,526
Rent
$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,526 income − $4,641 expenses = $885 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,993
Downpayment
20%
$66,660
Closing costs
1%
$3,333
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,526
Total Expenses
$4,641
Mortgage P&I
30%
$1,643
Property Taxes
4%
$205
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$829
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,382