Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.38% first-year return on $59,979 initial cash invested.
0.38%
Cash On Cash
7.24%
Cap Rate
1.11
DSCR
$2,613
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $2,594 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$2,594
Mortgage P&I
41%
$1,082
Property Taxes
7%
$187
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$653