Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.21% first-year return on $86,838 initial cash invested.
0.21%
Cash On Cash
6.83%
Cap Rate
1.1
DSCR
$3,927
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $3,912 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,838
Downpayment
20%
$65,560
Closing costs
1%
$3,278
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$3,912
Mortgage P&I
43%
$1,695
Property Taxes
5%
$187
Home Insurance
3%
$122
HOA
1%
$23
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982