Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.12% first-year return on $68,127 initial cash invested.
0.12%
Cash On Cash
6.98%
Cap Rate
1.09
DSCR
$2,833
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,833 income − $2,826 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,127
Downpayment
20%
$47,740
Closing costs
1%
$2,387
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,833
Total Expenses
$2,826
Mortgage P&I
45%
$1,269
Property Taxes
4%
$112
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708