Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.49% first-year return on $87,090 initial cash invested.
1.49%
Cash On Cash
7.08%
Cap Rate
1.16
DSCR
$3,900
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $3,792 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$3,792
Mortgage P&I
43%
$1,676
Property Taxes
3%
$129
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975