Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.33% first-year return on $62,940 initial cash invested.
13.33%
Cash On Cash
11.01%
Cap Rate
1.76
DSCR
$3,724
Rent
$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $3,025 expenses = $699 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,724
Total Expenses
$3,025
Mortgage P&I
30%
$1,116
Property Taxes
1%
$46
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931