Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.37% first-year return on $62,289 initial cash invested.
0.37%
Cash On Cash
7.15%
Cap Rate
1.13
DSCR
$3,079
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,079 income − $3,060 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,289
Downpayment
20%
$42,180
Closing costs
1%
$2,109
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,079
Total Expenses
$3,060
Mortgage P&I
36%
$1,115
Property Taxes
13%
$385
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770