Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.95% first-year return on $87,972 initial cash invested.
0.95%
Cash On Cash
6.71%
Cap Rate
1.14
DSCR
$4,075
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,075 income − $4,005 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,972
Downpayment
20%
$66,640
Closing costs
1%
$3,332
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,075
Total Expenses
$4,005
Mortgage P&I
40%
$1,630
Property Taxes
7%
$296
Home Insurance
3%
$119
HOA
0%
$4
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019