Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.17% first-year return on $58,446 initial cash invested.
14.17%
Cash On Cash
11.41%
Cap Rate
1.85
DSCR
$3,729
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,729 income − $3,039 expenses = $690 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,446
Downpayment
20%
$38,520
Closing costs
1%
$1,926
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,729
Total Expenses
$3,039
Mortgage P&I
27%
$992
Property Taxes
4%
$153
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932