Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 23.9% first-year return on $41,079 initial cash invested.
23.9%
Cash On Cash
17.12%
Cap Rate
2.52
DSCR
$3,228
Rent
$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $2,410 expenses = $818 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$2,410
Mortgage P&I
19%
$621
Property Taxes
6%
$202
Home Insurance
1%
$38
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807