Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.03% first-year return on $72,012 initial cash invested.
0.03%
Cash On Cash
7.13%
Cap Rate
1.09
DSCR
$3,051
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $3,049 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$3,049
Mortgage P&I
46%
$1,404
Property Taxes
3%
$98
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763