Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.24% first-year return on $57,900 initial cash invested.
13.24%
Cash On Cash
11.22%
Cap Rate
1.78
DSCR
$3,499
Rent
$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,499 income − $2,860 expenses = $639 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,499
Total Expenses
$2,860
Mortgage P&I
28%
$997
Property Taxes
3%
$117
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875