Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.84% first-year return on $85,431 initial cash invested.
2.84%
Cash On Cash
7.17%
Cap Rate
1.23
DSCR
$3,975
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,975
Total Expenses
$3,773
Mortgage P&I
39%
$1,557
Property Taxes
5%
$194
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994