Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.52% first-year return on $59,790 initial cash invested.
10.52%
Cash On Cash
10.85%
Cap Rate
1.61
DSCR
$4,017
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $3,493 expenses = $524 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,017
Total Expenses
$3,493
Mortgage P&I
28%
$1,115
Property Taxes
9%
$379
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004