Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.02% first-year return on $61,197 initial cash invested.
14.02%
Cash On Cash
11.35%
Cap Rate
1.82
DSCR
$4,048
Rent
$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $3,333 expenses = $715 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
$4,048
Total Expenses
$3,333
Mortgage P&I
26%
$1,068
Property Taxes
5%
$210
Home Insurance
2%
$89
HOA
1%
$23
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012