Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.59% first-year return on $62,940 initial cash invested.
0.59%
Cash On Cash
6.93%
Cap Rate
1.12
DSCR
$2,641
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $2,610 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,641
Total Expenses
$2,610
Mortgage P&I
42%
$1,098
Property Taxes
6%
$169
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660