Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.72% first-year return on $68,379 initial cash invested.
11.72%
Cash On Cash
10.23%
Cap Rate
1.69
DSCR
$4,246
Rent
$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $3,578 expenses = $668 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,246
Total Expenses
$3,578
Mortgage P&I
28%
$1,208
Property Taxes
5%
$219
Home Insurance
2%
$91
HOA
0%
$21
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062