Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.79% first-year return on $62,142 initial cash invested.
0.79%
Cash On Cash
7.3%
Cap Rate
1.13
DSCR
$2,632
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $2,591 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,142
Downpayment
20%
$42,040
Closing costs
1%
$2,102
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$2,591
Mortgage P&I
43%
$1,132
Property Taxes
4%
$114
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658