Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.63% first-year return on $71,361 initial cash invested.
10.63%
Cash On Cash
9.65%
Cap Rate
1.64
DSCR
$4,108
Rent
$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $3,476 expenses = $632 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,361
Downpayment
20%
$50,820
Closing costs
1%
$2,541
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,108
Total Expenses
$3,476
Mortgage P&I
30%
$1,247
Property Taxes
4%
$169
Home Insurance
2%
$89
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027