Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.49% first-year return on $57,207 initial cash invested.
20.49%
Cash On Cash
13.22%
Cap Rate
2.23
DSCR
$3,895
Rent
$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,895 income − $2,918 expenses = $977 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,207
Downpayment
20%
$37,340
Closing costs
1%
$1,867
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,895
Total Expenses
$2,918
Mortgage P&I
24%
$924
Property Taxes
1%
$28
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974