Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.92% first-year return on $61,302 initial cash invested.
13.92%
Cash On Cash
11.81%
Cap Rate
1.75
DSCR
$3,992
Rent
$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $3,281 expenses = $711 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,302
Downpayment
20%
$41,240
Closing costs
1%
$2,062
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$3,281
Mortgage P&I
29%
$1,159
Property Taxes
3%
$123
Home Insurance
2%
$82
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998