Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.21% first-year return on $73,062 initial cash invested.
0.21%
Cash On Cash
6.7%
Cap Rate
1.1
DSCR
$2,964
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,964 income − $2,951 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,964
Total Expenses
$2,951
Mortgage P&I
45%
$1,333
Property Taxes
3%
$100
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741