Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.1% first-year return on $86,817 initial cash invested.
2.1%
Cash On Cash
7.06%
Cap Rate
1.19
DSCR
$3,772
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $3,620 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,817
Downpayment
20%
$65,540
Closing costs
1%
$3,277
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,772
Total Expenses
$3,620
Mortgage P&I
43%
$1,624
Property Taxes
2%
$89
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943