Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.79% first-year return on $40,029 initial cash invested.
10.79%
Cash On Cash
11.26%
Cap Rate
1.83
DSCR
$2,145
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,145
Total Expenses
$1,785
Mortgage P&I
25%
$538
Property Taxes
8%
$180
Home Insurance
2%
$37
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536