Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.87% first-year return on $61,974 initial cash invested.
11.87%
Cash On Cash
10.13%
Cap Rate
1.77
DSCR
$3,886
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $3,273 expenses = $613 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$3,273
Mortgage P&I
26%
$999
Property Taxes
8%
$315
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$972