Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.26% first-year return on $67,371 initial cash invested.
10.26%
Cash On Cash
9.78%
Cap Rate
1.61
DSCR
$3,694
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $3,118 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$3,118
Mortgage P&I
32%
$1,193
Property Taxes
2%
$67
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924