Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 29.1% first-year return on $65,817 initial cash invested.
29.1%
Cash On Cash
15.8%
Cap Rate
2.54
DSCR
$5,594
Rent
$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,594 income − $3,998 expenses = $1,596 cash flow
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$5,594
Total Expenses
$3,998
Mortgage P&I
21%
$1,178
Property Taxes
1%
$55
Home Insurance
1%
$80
HOA
0%
$0
Property Management
15%
$839
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,398