Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.67% first-year return on $59,328 initial cash invested.
16.67%
Cash On Cash
12.26%
Cap Rate
1.95
DSCR
$3,856
Rent
$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $3,032 expenses = $824 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,328
Downpayment
20%
$39,360
Closing costs
1%
$1,968
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,856
Total Expenses
$3,032
Mortgage P&I
27%
$1,033
Property Taxes
2%
$75
Home Insurance
2%
$70
HOA
0%
$4
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964