Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.12% first-year return on $71,634 initial cash invested.
0.12%
Cash On Cash
6.59%
Cap Rate
1.1
DSCR
$3,051
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $3,044 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,634
Downpayment
20%
$51,080
Closing costs
1%
$2,554
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$3,044
Mortgage P&I
42%
$1,273
Property Taxes
7%
$216
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763