Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.49% first-year return on $70,668 initial cash invested.
10.49%
Cash On Cash
9.77%
Cap Rate
1.62
DSCR
$4,099
Rent
$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,099 income − $3,481 expenses = $618 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,668
Downpayment
20%
$50,160
Closing costs
1%
$2,508
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,099
Total Expenses
$3,481
Mortgage P&I
31%
$1,260
Property Taxes
4%
$162
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,025