Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.39% first-year return on $56,100 initial cash invested.
0.39%
Cash On Cash
7.14%
Cap Rate
1.1
DSCR
$2,486
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $2,468 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$2,486
Total Expenses
$2,468
Mortgage P&I
46%
$1,132
Property Taxes
3%
$69
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$622