Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.24% first-year return on $65,250 initial cash invested.
18.24%
Cash On Cash
12.33%
Cap Rate
2.03
DSCR
$4,483
Rent
$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,483 income − $3,491 expenses = $992 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,483
Total Expenses
$3,491
Mortgage P&I
25%
$1,141
Property Taxes
3%
$120
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121