Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.92% first-year return on $87,993 initial cash invested.
11.92%
Cash On Cash
9.85%
Cap Rate
1.67
DSCR
$5,503
Rent
$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,503 income − $4,629 expenses = $874 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
$5,503
Total Expenses
$4,629
Mortgage P&I
30%
$1,643
Property Taxes
4%
$205
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$825
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,376