Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.81% first-year return on $86,733 initial cash invested.
2.81%
Cash On Cash
7.44%
Cap Rate
1.22
DSCR
$4,094
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $3,891 expenses = $203 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,733
Downpayment
20%
$65,460
Closing costs
1%
$3,273
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,094
Total Expenses
$3,891
Mortgage P&I
41%
$1,663
Property Taxes
3%
$143
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024