Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.38% first-year return on $60,252 initial cash invested.
0.38%
Cash On Cash
7.38%
Cap Rate
1.11
DSCR
$2,641
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $2,622 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,252
Downpayment
20%
$40,240
Closing costs
1%
$2,012
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,641
Total Expenses
$2,622
Mortgage P&I
42%
$1,112
Property Taxes
6%
$170
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660