Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.59% first-year return on $64,851 initial cash invested.
20.59%
Cash On Cash
13.58%
Cap Rate
2.07
DSCR
$4,832
Rent
$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $3,719 expenses = $1,113 cash flow
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,851
Downpayment
20%
$44,620
Closing costs
1%
$2,231
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$3,719
Mortgage P&I
25%
$1,218
Property Taxes
2%
$103
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,208