Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.91% first-year return on $66,069 initial cash invested.
11.91%
Cash On Cash
10.4%
Cap Rate
1.72
DSCR
$4,294
Rent
$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $3,638 expenses = $656 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
$4,294
Total Expenses
$3,638
Mortgage P&I
27%
$1,155
Property Taxes
8%
$327
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074