Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.13% first-year return on $85,536 initial cash invested.
3.13%
Cash On Cash
7.53%
Cap Rate
1.23
DSCR
$3,991
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,991 income − $3,768 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,536
Downpayment
20%
$64,320
Closing costs
1%
$3,216
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,991
Total Expenses
$3,768
Mortgage P&I
41%
$1,635
Property Taxes
3%
$101
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998