Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.96% first-year return on $57,501 initial cash invested.
10.96%
Cash On Cash
10.63%
Cap Rate
1.64
DSCR
$3,182
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $2,657 expenses = $525 cash flow
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,501
Downpayment
20%
$37,620
Closing costs
1%
$1,881
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$2,657
Mortgage P&I
32%
$1,015
Property Taxes
2%
$52
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796