Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.08% first-year return on $57,480 initial cash invested.
16.08%
Cash On Cash
11.66%
Cap Rate
1.99
DSCR
$3,530
Rent
$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $2,760 expenses = $770 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,480
Downpayment
20%
$37,600
Closing costs
1%
$1,880
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$2,760
Mortgage P&I
26%
$916
Property Taxes
2%
$84
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882