Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.16% first-year return on $59,979 initial cash invested.
0.16%
Cash On Cash
6.47%
Cap Rate
1.11
DSCR
$2,451
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $2,443 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$2,443
Mortgage P&I
40%
$972
Property Taxes
9%
$224
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613