Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.55% first-year return on $57,459 initial cash invested.
10.55%
Cash On Cash
10.49%
Cap Rate
1.64
DSCR
$3,433
Rent
$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,433 income − $2,928 expenses = $505 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,459
Downpayment
20%
$37,580
Closing costs
1%
$1,879
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,433
Total Expenses
$2,928
Mortgage P&I
29%
$1,001
Property Taxes
6%
$210
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858