Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.32% first-year return on $57,228 initial cash invested.
10.32%
Cash On Cash
10.39%
Cap Rate
1.61
DSCR
$3,074
Rent
$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $2,582 expenses = $492 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
$3,074
Total Expenses
$2,582
Mortgage P&I
33%
$1,002
Property Taxes
2%
$46
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768