Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 29.06% first-year return on $69,492 initial cash invested.
29.06%
Cash On Cash
15.84%
Cap Rate
2.48
DSCR
$6,252
Rent
$1,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,252 income − $4,569 expenses = $1,683 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,492
Downpayment
20%
$49,040
Closing costs
1%
$2,452
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$6,252
Total Expenses
$4,569
Mortgage P&I
21%
$1,303
Property Taxes
3%
$180
Home Insurance
1%
$85
HOA
0%
$0
Property Management
15%
$938
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,563