Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.22% first-year return on $61,260 initial cash invested.
0.22%
Cash On Cash
6.93%
Cap Rate
1.1
DSCR
$2,415
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $2,404 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,415
Total Expenses
$2,404
Mortgage P&I
45%
$1,081
Property Taxes
4%
$89
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604