Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.47% first-year return on $63,885 initial cash invested.
16.47%
Cash On Cash
12%
Cap Rate
1.93
DSCR
$4,345
Rent
$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,345 income − $3,468 expenses = $877 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,885
Downpayment
20%
$43,700
Closing costs
1%
$2,185
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,345
Total Expenses
$3,468
Mortgage P&I
26%
$1,134
Property Taxes
4%
$172
Home Insurance
2%
$76
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086