Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.49% first-year return on $56,436 initial cash invested.
0.49%
Cash On Cash
6.85%
Cap Rate
1.11
DSCR
$2,512
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,489 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,436
Downpayment
20%
$42,320
Closing costs
1%
$2,116
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$2,512
Total Expenses
$2,489
Mortgage P&I
43%
$1,085
Property Taxes
3%
$77
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628