Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.52% first-year return on $87,300 initial cash invested.
0.52%
Cash On Cash
6.47%
Cap Rate
1.12
DSCR
$3,835
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,835 income − $3,797 expenses = $38 cash flow
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
$3,835
Total Expenses
$3,797
Mortgage P&I
41%
$1,589
Property Taxes
7%
$252
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959