Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.19% first-year return on $67,350 initial cash invested.
10.19%
Cash On Cash
10.18%
Cap Rate
1.58
DSCR
$3,992
Rent
$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $3,420 expenses = $572 cash flow
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$3,420
Mortgage P&I
32%
$1,262
Property Taxes
4%
$159
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998