Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.11% first-year return on $66,069 initial cash invested.
14.11%
Cash On Cash
11.08%
Cap Rate
1.83
DSCR
$4,525
Rent
$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,525 income − $3,748 expenses = $777 cash flow
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,525
Total Expenses
$3,748
Mortgage P&I
26%
$1,155
Property Taxes
7%
$327
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,131