Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.59% first-year return on $87,279 initial cash invested.
3.59%
Cash On Cash
7.43%
Cap Rate
1.28
DSCR
$4,497
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,497 income − $4,236 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,497
Total Expenses
$4,236
Mortgage P&I
36%
$1,601
Property Taxes
8%
$360
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124