Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.66% first-year return on $87,300 initial cash invested.
1.66%
Cash On Cash
6.8%
Cap Rate
1.18
DSCR
$3,998
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$3,877
Mortgage P&I
40%
$1,589
Property Taxes
6%
$252
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000