Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.34% first-year return on $133k initial cash invested.
22.34%
Cash On Cash
12.29%
Cap Rate
2.09
DSCR
$11,200
Rent
$2,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,200 income − $8,728 expenses = $2,472 cash flow
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,466
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$11,200
Total Expenses
$8,728
Mortgage P&I
24%
$2,677
Property Taxes
4%
$437
Home Insurance
2%
$198
HOA
0%
$40
Property Management
15%
$1,680
CapEx
4%
$448
Vacancy
0%
$0
Maintenance
4%
$448
Other
25%
$2,800