Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.69% first-year return on $64,683 initial cash invested.
10.69%
Cash On Cash
10.19%
Cap Rate
1.64
DSCR
$3,966
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $3,390 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,683
Downpayment
20%
$44,460
Closing costs
1%
$2,223
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,966
Total Expenses
$3,390
Mortgage P&I
29%
$1,153
Property Taxes
6%
$222
Home Insurance
2%
$79
HOA
1%
$31
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992