Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.39% first-year return on $64,515 initial cash invested.
13.39%
Cash On Cash
11.08%
Cap Rate
1.77
DSCR
$4,237
Rent
$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,237 income − $3,517 expenses = $720 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,515
Downpayment
20%
$44,300
Closing costs
1%
$2,215
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,237
Total Expenses
$3,517
Mortgage P&I
27%
$1,157
Property Taxes
6%
$248
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059