Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.69% first-year return on $57,900 initial cash invested.
10.69%
Cash On Cash
10.54%
Cap Rate
1.63
DSCR
$3,235
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,235 income − $2,719 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,235
Total Expenses
$2,719
Mortgage P&I
32%
$1,024
Property Taxes
2%
$77
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809