Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.17% first-year return on $56,850 initial cash invested.
11.17%
Cash On Cash
11.02%
Cap Rate
1.67
DSCR
$3,807
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $3,278 expenses = $529 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$3,278
Mortgage P&I
27%
$1,018
Property Taxes
10%
$368
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952