Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.11% first-year return on $65,334 initial cash invested.
0.11%
Cash On Cash
6.86%
Cap Rate
1.1
DSCR
$2,649
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $2,643 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$2,643
Mortgage P&I
44%
$1,177
Property Taxes
4%
$115
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662