Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.54% first-year return on $85,200 initial cash invested.
1.54%
Cash On Cash
7.12%
Cap Rate
1.16
DSCR
$3,790
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $3,681 expenses = $109 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
$3,790
Total Expenses
$3,681
Mortgage P&I
43%
$1,639
Property Taxes
3%
$110
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948