Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.02% first-year return on $57,354 initial cash invested.
0.02%
Cash On Cash
7.04%
Cap Rate
1.11
DSCR
$2,669
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $2,668 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,354
Downpayment
20%
$37,480
Closing costs
1%
$1,874
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,669
Total Expenses
$2,668
Mortgage P&I
37%
$991
Property Taxes
12%
$330
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667