Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.04% first-year return on $85,473 initial cash invested.
4.04%
Cash On Cash
7.69%
Cap Rate
1.29
DSCR
$4,301
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,301 income − $4,013 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,473
Downpayment
20%
$64,260
Closing costs
1%
$3,213
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,301
Total Expenses
$4,013
Mortgage P&I
37%
$1,600
Property Taxes
5%
$235
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,075