Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.2% first-year return on $85,200 initial cash invested.
8.2%
Cash On Cash
9.09%
Cap Rate
1.49
DSCR
$5,375
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,375 income − $4,793 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,375
Total Expenses
$4,793
Mortgage P&I
30%
$1,626
Property Taxes
4%
$228
Home Insurance
2%
$114
HOA
5%
$245
Property Management
15%
$806
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,344