Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.15% first-year return on $39,000 initial cash invested.
10.15%
Cash On Cash
11.03%
Cap Rate
1.84
DSCR
$2,261
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,261
Total Expenses
$1,931
Mortgage P&I
22%
$499
Property Taxes
14%
$313
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565