Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.62% first-year return on $64,200 initial cash invested.
10.62%
Cash On Cash
10.22%
Cap Rate
1.61
DSCR
$3,635
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,635 income − $3,067 expenses = $568 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,635
Total Expenses
$3,067
Mortgage P&I
32%
$1,160
Property Taxes
2%
$86
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909