Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.53% first-year return on $62,898 initial cash invested.
12.53%
Cash On Cash
11.05%
Cap Rate
1.71
DSCR
$3,988
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,988 income − $3,331 expenses = $657 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
$3,988
Total Expenses
$3,331
Mortgage P&I
29%
$1,152
Property Taxes
5%
$187
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$997