Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.1% first-year return on $67,350 initial cash invested.
13.1%
Cash On Cash
11.08%
Cap Rate
1.72
DSCR
$4,304
Rent
$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,304 income − $3,569 expenses = $735 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
$4,304
Total Expenses
$3,569
Mortgage P&I
29%
$1,262
Property Taxes
4%
$159
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076