Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.18% first-year return on $58,950 initial cash invested.
11.18%
Cash On Cash
10.86%
Cap Rate
1.65
DSCR
$3,591
Rent
$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $3,042 expenses = $549 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$3,042
Mortgage P&I
30%
$1,072
Property Taxes
5%
$177
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898