Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.26% first-year return on $41,079 initial cash invested.
13.26%
Cash On Cash
12.35%
Cap Rate
2.03
DSCR
$2,985
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $2,531 expenses = $454 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,985
Total Expenses
$2,531
Mortgage P&I
19%
$558
Property Taxes
15%
$450
Home Insurance
1%
$38
HOA
2%
$53
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746