Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.82% first-year return on $41,100 initial cash invested.
8.82%
Cash On Cash
10.27%
Cap Rate
1.68
DSCR
$1,993
Rent
$302
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,993
Total Expenses
$1,691
Mortgage P&I
28%
$559
Property Taxes
7%
$137
Home Insurance
2%
$38
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498