Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.2% first-year return on $87,867 initial cash invested.
1.2%
Cash On Cash
6.91%
Cap Rate
1.15
DSCR
$4,138
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $4,050 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,867
Downpayment
20%
$66,540
Closing costs
1%
$3,327
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,138
Total Expenses
$4,050
Mortgage P&I
40%
$1,663
Property Taxes
6%
$259
Home Insurance
3%
$116
HOA
1%
$25
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,034