Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.33% first-year return on $86,943 initial cash invested.
7.33%
Cash On Cash
8.68%
Cap Rate
1.43
DSCR
$4,710
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$4,710
Total Expenses
$4,179
Mortgage P&I
35%
$1,657
Property Taxes
3%
$124
Home Insurance
2%
$117
HOA
0%
$21
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,178