Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.1% first-year return on $60,021 initial cash invested.
0.1%
Cash On Cash
6.97%
Cap Rate
1.1
DSCR
$2,619
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,021
Downpayment
20%
$40,020
Closing costs
1%
$2,001
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,619
Total Expenses
$2,614
Mortgage P&I
40%
$1,052
Property Taxes
8%
$222
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655