Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.28% first-year return on $71,970 initial cash invested.
0.28%
Cash On Cash
6.78%
Cap Rate
1.1
DSCR
$2,923
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,923 income − $2,906 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,923
Total Expenses
$2,906
Mortgage P&I
45%
$1,318
Property Taxes
3%
$95
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731