Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.75% first-year return on $60,420 initial cash invested.
0.75%
Cash On Cash
7.06%
Cap Rate
1.13
DSCR
$2,526
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $2,488 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,420
Downpayment
20%
$40,400
Closing costs
1%
$2,020
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$2,488
Mortgage P&I
42%
$1,050
Property Taxes
6%
$148
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632