Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.9% first-year return on $86,943 initial cash invested.
8.9%
Cash On Cash
9.13%
Cap Rate
1.51
DSCR
$4,929
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,929 income − $4,284 expenses = $645 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,943
Downpayment
20%
$65,660
Closing costs
1%
$3,283
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,929
Total Expenses
$4,284
Mortgage P&I
34%
$1,657
Property Taxes
3%
$124
Home Insurance
2%
$117
HOA
0%
$21
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232