Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.56% first-year return on $59,181 initial cash invested.
14.56%
Cash On Cash
11.79%
Cap Rate
1.84
DSCR
$3,984
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $3,266 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,181
Downpayment
20%
$39,220
Closing costs
1%
$1,961
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$3,266
Mortgage P&I
26%
$1,050
Property Taxes
6%
$234
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996