Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.52% first-year return on $40,050 initial cash invested.
10.52%
Cash On Cash
11.26%
Cap Rate
1.78
DSCR
$2,061
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$1,710
Mortgage P&I
27%
$552
Property Taxes
6%
$116
Home Insurance
3%
$54
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515