Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.42% first-year return on $71,298 initial cash invested.
10.42%
Cash On Cash
9.82%
Cap Rate
1.63
DSCR
$4,549
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,549 income − $3,930 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,298
Downpayment
20%
$50,760
Closing costs
1%
$2,538
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,549
Total Expenses
$3,930
Mortgage P&I
28%
$1,276
Property Taxes
8%
$380
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,137