Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.08% first-year return on $85,431 initial cash invested.
3.08%
Cash On Cash
7.24%
Cap Rate
1.24
DSCR
$4,007
Rent
$219
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
$4,007
Total Expenses
$3,788
Mortgage P&I
39%
$1,557
Property Taxes
5%
$194
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002