Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.45% first-year return on $86,712 initial cash invested.
7.45%
Cash On Cash
8.78%
Cap Rate
1.44
DSCR
$4,776
Rent
$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $4,238 expenses = $538 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,712
Downpayment
20%
$65,440
Closing costs
1%
$3,272
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,776
Total Expenses
$4,238
Mortgage P&I
35%
$1,666
Property Taxes
3%
$159
Home Insurance
3%
$121
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194