Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.06% first-year return on $63,444 initial cash invested.
0.06%
Cash On Cash
6.77%
Cap Rate
1.1
DSCR
$2,587
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,587 income − $2,584 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,444
Downpayment
20%
$43,280
Closing costs
1%
$2,164
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,587
Total Expenses
$2,584
Mortgage P&I
43%
$1,115
Property Taxes
6%
$151
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$647