Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.38% first-year return on $60,357 initial cash invested.
16.38%
Cash On Cash
11.88%
Cap Rate
1.98
DSCR
$4,130
Rent
$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $3,306 expenses = $824 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,357
Downpayment
20%
$40,340
Closing costs
1%
$2,017
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,130
Total Expenses
$3,306
Mortgage P&I
24%
$1,008
Property Taxes
5%
$216
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032