Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.08% first-year return on $58,236 initial cash invested.
0.08%
Cash On Cash
6.73%
Cap Rate
1.1
DSCR
$2,338
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $2,334 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,236
Downpayment
20%
$38,320
Closing costs
1%
$1,916
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$2,334
Mortgage P&I
42%
$977
Property Taxes
7%
$168
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$584