Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.82% first-year return on $40,869 initial cash invested.
16.82%
Cash On Cash
13.39%
Cap Rate
2.24
DSCR
$2,510
Rent
$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,869
Downpayment
20%
$21,780
Closing costs
1%
$1,089
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$1,937
Mortgage P&I
22%
$542
Property Taxes
6%
$147
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628