Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.07% first-year return on $87,090 initial cash invested.
0.07%
Cash On Cash
6.45%
Cap Rate
1.09
DSCR
$3,436
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $3,431 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,436
Total Expenses
$3,431
Mortgage P&I
47%
$1,627
Property Taxes
1%
$41
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859