Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.23% first-year return on $87,279 initial cash invested.
0.23%
Cash On Cash
6.52%
Cap Rate
1.1
DSCR
$3,539
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,539 income − $3,522 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,539
Total Expenses
$3,522
Mortgage P&I
46%
$1,634
Property Taxes
2%
$72
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885