Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.16% first-year return on $58,488 initial cash invested.
11.16%
Cash On Cash
10.87%
Cap Rate
1.64
DSCR
$3,419
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,419 income − $2,875 expenses = $544 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
$3,419
Total Expenses
$2,875
Mortgage P&I
31%
$1,065
Property Taxes
2%
$83
Home Insurance
2%
$72
HOA
0%
$13
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855