Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.88% first-year return on $61,197 initial cash invested.
17.88%
Cash On Cash
12.58%
Cap Rate
2.02
DSCR
$4,426
Rent
$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,426 income − $3,514 expenses = $912 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,197
Downpayment
20%
$41,140
Closing costs
1%
$2,057
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$3,514
Mortgage P&I
24%
$1,068
Property Taxes
5%
$210
Home Insurance
2%
$89
HOA
1%
$23
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106