Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.91% first-year return on $68,421 initial cash invested.
10.91%
Cash On Cash
10.09%
Cap Rate
1.67
DSCR
$4,652
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,652 income − $4,030 expenses = $622 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,652
Total Expenses
$4,030
Mortgage P&I
26%
$1,211
Property Taxes
11%
$500
Home Insurance
2%
$86
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,163