Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.73% first-year return on $85,221 initial cash invested.
1.73%
Cash On Cash
7.24%
Cap Rate
1.18
DSCR
$4,226
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,226 income − $4,103 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,221
Downpayment
20%
$64,020
Closing costs
1%
$3,201
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$4,103
Mortgage P&I
39%
$1,638
Property Taxes
7%
$280
Home Insurance
3%
$114
HOA
1%
$43
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056