Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.75% first-year return on $85,179 initial cash invested.
2.75%
Cash On Cash
7.12%
Cap Rate
1.24
DSCR
$4,213
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,213
Total Expenses
$4,018
Mortgage P&I
36%
$1,534
Property Taxes
8%
$349
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,053