Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.12% first-year return on $50,193 initial cash invested.
0.12%
Cash On Cash
6.83%
Cap Rate
1.11
DSCR
$2,017
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,017 income − $2,012 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,193
Downpayment
20%
$30,660
Closing costs
1%
$1,533
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,017
Total Expenses
$2,012
Mortgage P&I
39%
$787
Property Taxes
8%
$162
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504