Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.84% first-year return on $67,182 initial cash invested.
11.84%
Cash On Cash
10.42%
Cap Rate
1.71
DSCR
$4,551
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $3,888 expenses = $663 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
$4,551
Total Expenses
$3,888
Mortgage P&I
26%
$1,189
Property Taxes
9%
$420
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138