Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.01% first-year return on $62,898 initial cash invested.
15.01%
Cash On Cash
11.83%
Cap Rate
1.83
DSCR
$4,235
Rent
$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,235 income − $3,448 expenses = $787 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,898
Downpayment
20%
$42,760
Closing costs
1%
$2,138
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,235
Total Expenses
$3,448
Mortgage P&I
27%
$1,152
Property Taxes
4%
$187
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059