Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.3% first-year return on $58,572 initial cash invested.
13.3%
Cash On Cash
10.99%
Cap Rate
1.83
DSCR
$3,817
Rent
$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,817 income − $3,168 expenses = $649 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,572
Downpayment
20%
$38,640
Closing costs
1%
$1,932
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,817
Total Expenses
$3,168
Mortgage P&I
25%
$968
Property Taxes
4%
$140
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954