Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.55% first-year return on $87,258 initial cash invested.
0.55%
Cash On Cash
6.89%
Cap Rate
1.11
DSCR
$3,775
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,775 income − $3,735 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,258
Downpayment
20%
$65,960
Closing costs
1%
$3,298
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,775
Total Expenses
$3,735
Mortgage P&I
45%
$1,702
Property Taxes
3%
$104
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944