Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11% first-year return on $58,488 initial cash invested.
11%
Cash On Cash
10.81%
Cap Rate
1.63
DSCR
$3,401
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,401 income − $2,865 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,488
Downpayment
20%
$38,560
Closing costs
1%
$1,928
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,401
Total Expenses
$2,865
Mortgage P&I
31%
$1,065
Property Taxes
2%
$83
Home Insurance
2%
$72
HOA
0%
$13
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850