Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.42% first-year return on $58,446 initial cash invested.
18.42%
Cash On Cash
13.15%
Cap Rate
2.01
DSCR
$4,047
Rent
$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,047 income − $3,150 expenses = $897 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
$4,047
Total Expenses
$3,150
Mortgage P&I
26%
$1,051
Property Taxes
2%
$86
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012