Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.74% first-year return on $60,000 initial cash invested.
15.74%
Cash On Cash
11.9%
Cap Rate
1.9
DSCR
$3,801
Rent
$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,801 income − $3,014 expenses = $787 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
$3,801
Total Expenses
$3,014
Mortgage P&I
27%
$1,044
Property Taxes
2%
$76
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950