Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.74% first-year return on $68,400 initial cash invested.
12.74%
Cash On Cash
10.82%
Cap Rate
1.71
DSCR
$4,258
Rent
$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $3,532 expenses = $726 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$3,532
Mortgage P&I
30%
$1,269
Property Taxes
3%
$136
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064