Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.13% first-year return on $57,900 initial cash invested.
10.13%
Cash On Cash
10.19%
Cap Rate
1.62
DSCR
$3,208
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $2,719 expenses = $489 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
$3,208
Total Expenses
$2,719
Mortgage P&I
31%
$997
Property Taxes
4%
$117
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802