Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.43% first-year return on $59,370 initial cash invested.
20.43%
Cash On Cash
13.78%
Cap Rate
2.12
DSCR
$4,599
Rent
$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,599 income − $3,588 expenses = $1,011 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,370
Downpayment
20%
$39,400
Closing costs
1%
$1,970
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$3,588
Mortgage P&I
23%
$1,068
Property Taxes
5%
$242
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150