Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.97% first-year return on $87,300 initial cash invested.
1.97%
Cash On Cash
7.02%
Cap Rate
1.19
DSCR
$4,081
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,081
Total Expenses
$3,938
Mortgage P&I
40%
$1,625
Property Taxes
3%
$119
Home Insurance
3%
$116
HOA
3%
$120
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020