Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.88% first-year return on $86,943 initial cash invested.
7.88%
Cash On Cash
8.85%
Cap Rate
1.46
DSCR
$4,791
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $4,220 expenses = $571 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
$4,791
Total Expenses
$4,220
Mortgage P&I
35%
$1,657
Property Taxes
3%
$124
Home Insurance
2%
$117
HOA
0%
$21
Property Management
15%
$719
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198