Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.77% first-year return on $61,974 initial cash invested.
0.77%
Cash On Cash
7.41%
Cap Rate
1.14
DSCR
$3,054
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $3,014 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,054
Total Expenses
$3,014
Mortgage P&I
37%
$1,131
Property Taxes
11%
$342
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764