Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.17% first-year return on $57,879 initial cash invested.
17.17%
Cash On Cash
12.83%
Cap Rate
1.97
DSCR
$4,360
Rent
$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,360 income − $3,532 expenses = $828 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,360
Total Expenses
$3,532
Mortgage P&I
24%
$1,029
Property Taxes
8%
$345
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090