Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.65% first-year return on $68,610 initial cash invested.
17.65%
Cash On Cash
11.77%
Cap Rate
2.01
DSCR
$4,531
Rent
$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,531 income − $3,522 expenses = $1,009 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,531
Total Expenses
$3,522
Mortgage P&I
26%
$1,174
Property Taxes
2%
$82
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,133