Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.95% first-year return on $85,347 initial cash invested.
3.95%
Cash On Cash
7.75%
Cap Rate
1.28
DSCR
$4,408
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,408 income − $4,127 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,347
Downpayment
20%
$64,140
Closing costs
1%
$3,207
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,408
Total Expenses
$4,127
Mortgage P&I
37%
$1,613
Property Taxes
6%
$259
Home Insurance
3%
$110
HOA
1%
$30
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102