Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.22% first-year return on $68,946 initial cash invested.
12.22%
Cash On Cash
10.53%
Cap Rate
1.71
DSCR
$4,581
Rent
$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,581 income − $3,879 expenses = $702 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
$4,581
Total Expenses
$3,879
Mortgage P&I
27%
$1,244
Property Taxes
8%
$350
Home Insurance
2%
$87
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145