Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.81% first-year return on $41,058 initial cash invested.
20.81%
Cash On Cash
15.32%
Cap Rate
2.43
DSCR
$2,834
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,058
Downpayment
20%
$21,960
Closing costs
1%
$1,098
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$2,122
Mortgage P&I
20%
$577
Property Taxes
4%
$125
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708