Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.36% first-year return on $59,496 initial cash invested.
0.36%
Cash On Cash
7.18%
Cap Rate
1.11
DSCR
$2,457
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $2,439 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,496
Downpayment
20%
$39,520
Closing costs
1%
$1,976
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$2,439
Mortgage P&I
43%
$1,067
Property Taxes
4%
$107
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614