Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.4% first-year return on $59,202 initial cash invested.
18.4%
Cash On Cash
12.29%
Cap Rate
2.13
DSCR
$3,928
Rent
$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $3,020 expenses = $908 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,202
Downpayment
20%
$39,240
Closing costs
1%
$1,962
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$3,020
Mortgage P&I
24%
$945
Property Taxes
3%
$99
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982