Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.74% first-year return on $41,079 initial cash invested.
12.74%
Cash On Cash
12.14%
Cap Rate
1.99
DSCR
$2,952
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,952 income − $2,516 expenses = $436 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
$2,952
Total Expenses
$2,516
Mortgage P&I
19%
$558
Property Taxes
15%
$450
Home Insurance
1%
$38
HOA
2%
$53
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738