Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.63% first-year return on $86,124 initial cash invested.
0.63%
Cash On Cash
6.64%
Cap Rate
1.13
DSCR
$4,198
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,198 income − $4,153 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,124
Downpayment
20%
$64,880
Closing costs
1%
$3,244
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,198
Total Expenses
$4,153
Mortgage P&I
38%
$1,582
Property Taxes
10%
$439
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050