Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.35% first-year return on $56,871 initial cash invested.
11.35%
Cash On Cash
10.79%
Cap Rate
1.7
DSCR
$3,674
Rent
$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $3,136 expenses = $538 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,871
Downpayment
20%
$37,020
Closing costs
1%
$1,851
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$3,136
Mortgage P&I
27%
$980
Property Taxes
9%
$346
Home Insurance
1%
$47
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918