Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.2% first-year return on $85,809 initial cash invested.
3.2%
Cash On Cash
7.56%
Cap Rate
1.25
DSCR
$4,347
Rent
$229
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$4,118
Mortgage P&I
38%
$1,630
Property Taxes
7%
$288
Home Insurance
3%
$113
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,087