Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.93% first-year return on $61,974 initial cash invested.
0.93%
Cash On Cash
7.46%
Cap Rate
1.15
DSCR
$3,070
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $3,022 expenses = $48 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
$3,070
Total Expenses
$3,022
Mortgage P&I
37%
$1,131
Property Taxes
11%
$342
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768