Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.27% first-year return on $41,100 initial cash invested.
23.27%
Cash On Cash
16.29%
Cap Rate
2.57
DSCR
$2,845
Rent
$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $2,048 expenses = $797 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,845
Total Expenses
$2,048
Mortgage P&I
20%
$582
Property Taxes
2%
$62
Home Insurance
1%
$38
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711