Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.26% first-year return on $63,318 initial cash invested.
11.26%
Cash On Cash
10.5%
Cap Rate
1.65
DSCR
$3,803
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,803 income − $3,209 expenses = $594 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,318
Downpayment
20%
$43,160
Closing costs
1%
$2,158
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,803
Total Expenses
$3,209
Mortgage P&I
30%
$1,142
Property Taxes
4%
$164
Home Insurance
2%
$78
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951