Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.08% first-year return on $61,890 initial cash invested.
0.08%
Cash On Cash
7.15%
Cap Rate
1.09
DSCR
$2,520
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $2,516 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,890
Downpayment
20%
$41,800
Closing costs
1%
$2,090
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$2,516
Mortgage P&I
45%
$1,141
Property Taxes
4%
$92
Home Insurance
3%
$73
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630