Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.48% first-year return on $68,799 initial cash invested.
11.48%
Cash On Cash
10.69%
Cap Rate
1.63
DSCR
$4,426
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,426 income − $3,768 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,799
Downpayment
20%
$48,380
Closing costs
1%
$2,419
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$3,768
Mortgage P&I
30%
$1,320
Property Taxes
5%
$236
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106