Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.92% first-year return on $57,039 initial cash invested.
19.92%
Cash On Cash
13.67%
Cap Rate
2.15
DSCR
$4,639
Rent
$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,639 income − $3,692 expenses = $947 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,039
Downpayment
20%
$37,180
Closing costs
1%
$1,859
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$4,639
Total Expenses
$3,692
Mortgage P&I
21%
$984
Property Taxes
9%
$415
Home Insurance
1%
$65
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160