Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.17% first-year return on $85,746 initial cash invested.
0.17%
Cash On Cash
7.3%
Cap Rate
1.1
DSCR
$4,321
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,321 income − $4,309 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,746
Downpayment
20%
$64,520
Closing costs
1%
$3,226
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,321
Total Expenses
$4,309
Mortgage P&I
41%
$1,778
Property Taxes
6%
$267
Home Insurance
3%
$140
HOA
1%
$50
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080