Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.7% first-year return on $70,311 initial cash invested.
13.7%
Cash On Cash
10.54%
Cap Rate
1.79
DSCR
$4,137
Rent
$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,137 income − $3,334 expenses = $803 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,311
Downpayment
20%
$49,820
Closing costs
1%
$2,491
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,137
Total Expenses
$3,334
Mortgage P&I
29%
$1,219
Property Taxes
1%
$39
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034