Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.95% first-year return on $57,228 initial cash invested.
11.95%
Cash On Cash
10.93%
Cap Rate
1.7
DSCR
$3,225
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $2,655 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,228
Downpayment
20%
$37,360
Closing costs
1%
$1,868
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$2,655
Mortgage P&I
31%
$1,002
Property Taxes
1%
$46
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806