Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.76% first-year return on $67,350 initial cash invested.
11.76%
Cash On Cash
10.7%
Cap Rate
1.67
DSCR
$4,474
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,474 income − $3,814 expenses = $660 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,474
Total Expenses
$3,814
Mortgage P&I
28%
$1,257
Property Taxes
7%
$328
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118