Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.28% first-year return on $58,971 initial cash invested.
17.28%
Cash On Cash
12.84%
Cap Rate
1.94
DSCR
$3,989
Rent
$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,989 income − $3,140 expenses = $849 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,971
Downpayment
20%
$39,020
Closing costs
1%
$1,951
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,989
Total Expenses
$3,140
Mortgage P&I
27%
$1,078
Property Taxes
2%
$87
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$997