Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.64% first-year return on $62,793 initial cash invested.
13.64%
Cash On Cash
11.03%
Cap Rate
1.82
DSCR
$4,254
Rent
$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $3,540 expenses = $714 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,793
Downpayment
20%
$42,660
Closing costs
1%
$2,133
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$3,540
Mortgage P&I
25%
$1,076
Property Taxes
8%
$347
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064