Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.82% first-year return on $69,450 initial cash invested.
19.82%
Cash On Cash
13.23%
Cap Rate
2.05
DSCR
$5,895
Rent
$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,895 income − $4,748 expenses = $1,147 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,895
Total Expenses
$4,748
Mortgage P&I
22%
$1,319
Property Taxes
9%
$513
Home Insurance
1%
$86
HOA
0%
$0
Property Management
15%
$884
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,474