Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.55% first-year return on $63,675 initial cash invested.
14.55%
Cash On Cash
11.9%
Cap Rate
1.82
DSCR
$5,003
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,003 income − $4,231 expenses = $772 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,675
Downpayment
20%
$43,500
Closing costs
1%
$2,175
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$5,003
Total Expenses
$4,231
Mortgage P&I
24%
$1,185
Property Taxes
11%
$567
Home Insurance
2%
$78
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,251