Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.62% first-year return on $86,754 initial cash invested.
5.62%
Cash On Cash
8.07%
Cap Rate
1.37
DSCR
$4,777
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,777 income − $4,371 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,754
Downpayment
20%
$65,480
Closing costs
1%
$3,274
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,777
Total Expenses
$4,371
Mortgage P&I
34%
$1,606
Property Taxes
7%
$358
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194