Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.05% first-year return on $66,279 initial cash invested.
0.05%
Cash On Cash
6.67%
Cap Rate
1.1
DSCR
$2,706
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $2,703 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,706
Total Expenses
$2,703
Mortgage P&I
43%
$1,167
Property Taxes
6%
$158
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676