Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.82% first-year return on $63,129 initial cash invested.
11.82%
Cash On Cash
10.87%
Cap Rate
1.66
DSCR
$3,791
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,791 income − $3,169 expenses = $622 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,791
Total Expenses
$3,169
Mortgage P&I
31%
$1,173
Property Taxes
3%
$100
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948