Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.57% first-year return on $61,491 initial cash invested.
0.57%
Cash On Cash
7.51%
Cap Rate
1.12
DSCR
$2,631
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $2,602 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,491
Downpayment
20%
$41,420
Closing costs
1%
$2,071
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$2,602
Mortgage P&I
44%
$1,162
Property Taxes
4%
$101
Home Insurance
3%
$76
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658