Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.11% first-year return on $57,396 initial cash invested.
13.11%
Cash On Cash
11.28%
Cap Rate
1.8
DSCR
$3,862
Rent
$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $3,235 expenses = $627 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,396
Downpayment
20%
$37,520
Closing costs
1%
$1,876
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$3,235
Mortgage P&I
25%
$982
Property Taxes
6%
$232
Home Insurance
2%
$63
HOA
3%
$105
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$966