Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.35% first-year return on $85,767 initial cash invested.
2.35%
Cash On Cash
7%
Cap Rate
1.21
DSCR
$3,815
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,767
Downpayment
20%
$64,540
Closing costs
1%
$3,227
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,815
Total Expenses
$3,647
Mortgage P&I
41%
$1,561
Property Taxes
4%
$135
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954