Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.39% first-year return on $57,900 initial cash invested.
13.39%
Cash On Cash
10.97%
Cap Rate
1.81
DSCR
$3,267
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $2,621 expenses = $646 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,267
Total Expenses
$2,621
Mortgage P&I
29%
$960
Property Taxes
1%
$25
Home Insurance
2%
$66
HOA
0%
$1
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817