Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.24% first-year return on $67,854 initial cash invested.
12.24%
Cash On Cash
10.74%
Cap Rate
1.68
DSCR
$4,226
Rent
$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,226 income − $3,534 expenses = $692 cash flow
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,854
Downpayment
20%
$47,480
Closing costs
1%
$2,374
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$3,534
Mortgage P&I
30%
$1,263
Property Taxes
4%
$158
Home Insurance
2%
$85
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056