Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.88% first-year return on $87,279 initial cash invested.
1.88%
Cash On Cash
7.14%
Cap Rate
1.19
DSCR
$4,576
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,576 income − $4,439 expenses = $137 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
$4,576
Total Expenses
$4,439
Mortgage P&I
36%
$1,642
Property Taxes
11%
$491
Home Insurance
2%
$110
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144