Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.86% first-year return on $58,614 initial cash invested.
12.86%
Cash On Cash
10.96%
Cap Rate
1.78
DSCR
$3,636
Rent
$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $3,008 expenses = $628 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,614
Downpayment
20%
$38,680
Closing costs
1%
$1,934
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,636
Total Expenses
$3,008
Mortgage P&I
27%
$994
Property Taxes
6%
$200
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909