Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.51% first-year return on $58,572 initial cash invested.
15.51%
Cash On Cash
11.71%
Cap Rate
1.95
DSCR
$4,023
Rent
$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $3,266 expenses = $757 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
$4,023
Total Expenses
$3,266
Mortgage P&I
24%
$968
Property Taxes
3%
$140
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006