Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.11% first-year return on $39,630 initial cash invested.
17.11%
Cash On Cash
13.9%
Cap Rate
2.28
DSCR
$2,614
Rent
$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,630
Downpayment
20%
$20,600
Closing costs
1%
$1,030
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,614
Total Expenses
$2,049
Mortgage P&I
20%
$523
Property Taxes
9%
$234
Home Insurance
1%
$36
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654