Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.96% first-year return on $63,129 initial cash invested.
19.96%
Cash On Cash
12.98%
Cap Rate
2.11
DSCR
$4,365
Rent
$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $3,315 expenses = $1,050 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,365
Total Expenses
$3,315
Mortgage P&I
25%
$1,099
Property Taxes
1%
$45
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091