Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.42% first-year return on $55,764 initial cash invested.
16.42%
Cash On Cash
11.46%
Cap Rate
1.85
DSCR
$3,827
Rent
$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,827 income − $3,064 expenses = $763 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,764
Downpayment
20%
$41,680
Closing costs
1%
$2,084
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$3,827
Total Expenses
$3,064
Mortgage P&I
28%
$1,074
Property Taxes
2%
$92
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957