Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.4% first-year return on $67,182 initial cash invested.
10.4%
Cash On Cash
9.98%
Cap Rate
1.64
DSCR
$4,395
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,395 income − $3,813 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,182
Downpayment
20%
$46,840
Closing costs
1%
$2,342
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,395
Total Expenses
$3,813
Mortgage P&I
27%
$1,189
Property Taxes
10%
$420
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,099