Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 25.38% first-year return on $58,446 initial cash invested.
25.38%
Cash On Cash
15.42%
Cap Rate
2.35
DSCR
$4,698
Rent
$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,698 income − $3,462 expenses = $1,236 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,698
Total Expenses
$3,462
Mortgage P&I
22%
$1,051
Property Taxes
2%
$86
Home Insurance
1%
$70
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174