Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 25.44% first-year return on $39,105 initial cash invested.
25.44%
Cash On Cash
16.98%
Cap Rate
2.95
DSCR
$2,774
Rent
$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,105
Downpayment
20%
$20,100
Closing costs
1%
$1,005
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,774
Total Expenses
$1,945
Mortgage P&I
17%
$482
Property Taxes
3%
$87
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694