Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.08% first-year return on $63,927 initial cash invested.
0.08%
Cash On Cash
7.18%
Cap Rate
1.1
DSCR
$2,766
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $2,762 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,927
Downpayment
20%
$43,740
Closing costs
1%
$2,187
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$2,762
Mortgage P&I
43%
$1,194
Property Taxes
6%
$162
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692