Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.06% first-year return on $60,000 initial cash invested.
18.06%
Cash On Cash
12.65%
Cap Rate
2.02
DSCR
$4,025
Rent
$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,025 income − $3,122 expenses = $903 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,025
Total Expenses
$3,122
Mortgage P&I
26%
$1,044
Property Taxes
2%
$76
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006