Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.27% first-year return on $58,950 initial cash invested.
12.27%
Cash On Cash
11.22%
Cap Rate
1.7
DSCR
$3,694
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $3,091 expenses = $603 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
$3,694
Total Expenses
$3,091
Mortgage P&I
29%
$1,072
Property Taxes
5%
$177
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924