Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.64% first-year return on $62,121 initial cash invested.
0.64%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$2,485
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,485 income − $2,452 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,121
Downpayment
20%
$42,020
Closing costs
1%
$2,101
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,485
Total Expenses
$2,452
Mortgage P&I
41%
$1,028
Property Taxes
6%
$138
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621