Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.03% first-year return on $59,328 initial cash invested.
19.03%
Cash On Cash
13.13%
Cap Rate
2.05
DSCR
$4,035
Rent
$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $3,094 expenses = $941 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,328
Downpayment
20%
$39,360
Closing costs
1%
$1,968
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$3,094
Mortgage P&I
26%
$1,051
Property Taxes
1%
$37
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009