Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.58% first-year return on $85,200 initial cash invested.
0.58%
Cash On Cash
6.85%
Cap Rate
1.11
DSCR
$3,656
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,656 income − $3,615 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,656
Total Expenses
$3,615
Mortgage P&I
45%
$1,639
Property Taxes
3%
$110
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914