Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.36% first-year return on $85,809 initial cash invested.
5.36%
Cash On Cash
8.17%
Cap Rate
1.35
DSCR
$4,642
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,642 income − $4,259 expenses = $383 cash flow
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
$4,642
Total Expenses
$4,259
Mortgage P&I
35%
$1,630
Property Taxes
6%
$288
Home Insurance
2%
$113
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160