Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.52% first-year return on $86,124 initial cash invested.
0.52%
Cash On Cash
6.61%
Cap Rate
1.13
DSCR
$4,180
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,180 income − $4,143 expenses = $37 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
$4,180
Total Expenses
$4,143
Mortgage P&I
38%
$1,582
Property Taxes
11%
$439
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045