Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.26% first-year return on $68,421 initial cash invested.
15.26%
Cash On Cash
11.71%
Cap Rate
1.83
DSCR
$4,780
Rent
$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,780 income − $3,910 expenses = $870 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,421
Downpayment
20%
$48,020
Closing costs
1%
$2,401
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,780
Total Expenses
$3,910
Mortgage P&I
27%
$1,281
Property Taxes
5%
$249
Home Insurance
2%
$86
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,195