Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.37% first-year return on $57,984 initial cash invested.
22.37%
Cash On Cash
14.17%
Cap Rate
2.28
DSCR
$4,508
Rent
$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $3,427 expenses = $1,081 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,984
Downpayment
20%
$38,080
Closing costs
1%
$1,904
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,508
Total Expenses
$3,427
Mortgage P&I
22%
$988
Property Taxes
5%
$222
Home Insurance
1%
$54
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,127