Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.36% first-year return on $41,352 initial cash invested.
21.36%
Cash On Cash
15.22%
Cap Rate
2.53
DSCR
$2,931
Rent
$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,352
Downpayment
20%
$22,240
Closing costs
1%
$1,112
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$2,195
Mortgage P&I
19%
$557
Property Taxes
5%
$133
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733