Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.46% first-year return on $87,342 initial cash invested.
1.46%
Cash On Cash
6.98%
Cap Rate
1.16
DSCR
$4,045
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,045 income − $3,939 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,342
Downpayment
20%
$66,040
Closing costs
1%
$3,302
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,045
Total Expenses
$3,939
Mortgage P&I
41%
$1,652
Property Taxes
6%
$226
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,011