Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.15% first-year return on $63,633 initial cash invested.
0.15%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$2,319
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $2,311 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,633
Downpayment
20%
$43,460
Closing costs
1%
$2,173
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,319
Total Expenses
$2,311
Mortgage P&I
47%
$1,085
Property Taxes
2%
$35
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580