Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.67% first-year return on $58,698 initial cash invested.
18.67%
Cash On Cash
13.35%
Cap Rate
1.99
DSCR
$4,054
Rent
$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,054 income − $3,141 expenses = $913 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,698
Downpayment
20%
$38,760
Closing costs
1%
$1,938
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,054
Total Expenses
$3,141
Mortgage P&I
27%
$1,081
Property Taxes
1%
$44
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014