Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.08% first-year return on $65,250 initial cash invested.
13.08%
Cash On Cash
10.98%
Cap Rate
1.74
DSCR
$4,155
Rent
$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,155 income − $3,444 expenses = $711 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,155
Total Expenses
$3,444
Mortgage P&I
28%
$1,182
Property Taxes
4%
$176
Home Insurance
2%
$79
HOA
0%
$13
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039