Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.44% first-year return on $85,725 initial cash invested.
1.44%
Cash On Cash
7.25%
Cap Rate
1.17
DSCR
$4,469
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,469 income − $4,366 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,725
Downpayment
20%
$64,500
Closing costs
1%
$3,225
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,469
Total Expenses
$4,366
Mortgage P&I
37%
$1,666
Property Taxes
10%
$439
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,117