Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.17% first-year return on $67,014 initial cash invested.
11.17%
Cash On Cash
10.06%
Cap Rate
1.66
DSCR
$3,800
Rent
$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $3,176 expenses = $624 cash flow
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,014
Downpayment
20%
$46,680
Closing costs
1%
$2,334
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,800
Total Expenses
$3,176
Mortgage P&I
31%
$1,181
Property Taxes
2%
$64
Home Insurance
2%
$82
HOA
1%
$25
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950