Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.05% first-year return on $65,250 initial cash invested.
11.05%
Cash On Cash
10.47%
Cap Rate
1.62
DSCR
$3,811
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,811 income − $3,210 expenses = $601 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,811
Total Expenses
$3,210
Mortgage P&I
32%
$1,210
Property Taxes
2%
$92
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953