Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.16% first-year return on $58,992 initial cash invested.
0.16%
Cash On Cash
7.35%
Cap Rate
1.11
DSCR
$2,742
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $2,734 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,992
Downpayment
20%
$39,040
Closing costs
1%
$1,952
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$2,734
Mortgage P&I
39%
$1,077
Property Taxes
10%
$270
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686