Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.82% first-year return on $63,297 initial cash invested.
0.82%
Cash On Cash
7.19%
Cap Rate
1.14
DSCR
$2,880
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $2,837 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,297
Downpayment
20%
$43,140
Closing costs
1%
$2,157
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$2,837
Mortgage P&I
39%
$1,135
Property Taxes
8%
$241
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720