Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.07% first-year return on $56,850 initial cash invested.
12.07%
Cash On Cash
10.88%
Cap Rate
1.75
DSCR
$3,692
Rent
$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $3,120 expenses = $572 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$3,120
Mortgage P&I
26%
$957
Property Taxes
9%
$325
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923