Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.34% first-year return on $59,202 initial cash invested.
0.34%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$2,456
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $2,439 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,202
Downpayment
20%
$39,240
Closing costs
1%
$1,962
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$2,439
Mortgage P&I
40%
$978
Property Taxes
10%
$234
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614