Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.46% first-year return on $62,730 initial cash invested.
14.46%
Cash On Cash
11.67%
Cap Rate
1.82
DSCR
$4,429
Rent
$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,429 income − $3,673 expenses = $756 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,730
Downpayment
20%
$42,600
Closing costs
1%
$2,130
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,429
Total Expenses
$3,673
Mortgage P&I
26%
$1,138
Property Taxes
7%
$316
Home Insurance
2%
$76
HOA
0%
$18
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107