Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.85% first-year return on $41,100 initial cash invested.
12.85%
Cash On Cash
12.08%
Cap Rate
1.92
DSCR
$2,226
Rent
$440
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
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,226
Total Expenses
$1,786
Mortgage P&I
26%
$578
Property Taxes
5%
$102
Home Insurance
2%
$38
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556