Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.51% first-year return on $57,396 initial cash invested.
13.51%
Cash On Cash
11.41%
Cap Rate
1.82
DSCR
$3,900
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $3,254 expenses = $646 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
$3,900
Total Expenses
$3,254
Mortgage P&I
25%
$982
Property Taxes
6%
$232
Home Insurance
2%
$63
HOA
3%
$105
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975