Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.11% first-year return on $64,473 initial cash invested.
0.11%
Cash On Cash
7.01%
Cap Rate
1.1
DSCR
$2,744
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $2,738 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,473
Downpayment
20%
$44,260
Closing costs
1%
$2,213
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$2,738
Mortgage P&I
43%
$1,177
Property Taxes
6%
$164
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686