Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.54% first-year return on $68,400 initial cash invested.
15.54%
Cash On Cash
11.8%
Cap Rate
1.84
DSCR
$4,710
Rent
$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,710 income − $3,824 expenses = $886 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,710
Total Expenses
$3,824
Mortgage P&I
27%
$1,285
Property Taxes
4%
$195
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,178