Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.14% first-year return on $61,638 initial cash invested.
13.14%
Cash On Cash
11.24%
Cap Rate
1.76
DSCR
$4,116
Rent
$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $3,441 expenses = $675 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,638
Downpayment
20%
$41,560
Closing costs
1%
$2,078
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$3,441
Mortgage P&I
27%
$1,106
Property Taxes
7%
$281
Home Insurance
2%
$78
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029