Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.41% first-year return on $57,207 initial cash invested.
17.41%
Cash On Cash
12.21%
Cap Rate
2.06
DSCR
$3,613
Rent
$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,613 income − $2,783 expenses = $830 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
$3,613
Total Expenses
$2,783
Mortgage P&I
26%
$924
Property Taxes
1%
$28
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$903