Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.35% first-year return on $87,300 initial cash invested.
7.35%
Cash On Cash
8.42%
Cap Rate
1.46
DSCR
$4,946
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,946 income − $4,411 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.0%
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
$4,946
Total Expenses
$4,411
Mortgage P&I
32%
$1,582
Property Taxes
7%
$339
Home Insurance
2%
$116
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236