Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.39% first-year return on $68,946 initial cash invested.
17.39%
Cash On Cash
12.11%
Cap Rate
1.97
DSCR
$5,153
Rent
$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,153 income − $4,154 expenses = $999 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,946
Downpayment
20%
$48,520
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,153
Total Expenses
$4,154
Mortgage P&I
24%
$1,244
Property Taxes
7%
$350
Home Insurance
2%
$87
HOA
0%
$0
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,288