Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.68% first-year return on $65,250 initial cash invested.
11.68%
Cash On Cash
10.69%
Cap Rate
1.66
DSCR
$4,092
Rent
$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $3,457 expenses = $635 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,092
Total Expenses
$3,457
Mortgage P&I
29%
$1,205
Property Taxes
5%
$206
Home Insurance
2%
$81
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023