Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.17% first-year return on $57,039 initial cash invested.
22.17%
Cash On Cash
14.41%
Cap Rate
2.27
DSCR
$4,843
Rent
$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,843 income − $3,789 expenses = $1,054 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
$4,843
Total Expenses
$3,789
Mortgage P&I
20%
$984
Property Taxes
9%
$415
Home Insurance
1%
$65
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,211