Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.54% first-year return on $57,480 initial cash invested.
19.54%
Cash On Cash
12.8%
Cap Rate
2.19
DSCR
$3,851
Rent
$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,851 income − $2,915 expenses = $936 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
$3,851
Total Expenses
$2,915
Mortgage P&I
24%
$916
Property Taxes
2%
$84
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963