Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.23% first-year return on $61,974 initial cash invested.
0.23%
Cash On Cash
6.89%
Cap Rate
1.1
DSCR
$2,472
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,472 income − $2,460 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,974
Downpayment
20%
$41,880
Closing costs
1%
$2,094
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,472
Total Expenses
$2,460
Mortgage P&I
44%
$1,091
Property Taxes
4%
$107
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618