Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.43% first-year return on $86,250 initial cash invested.
5.43%
Cash On Cash
8.4%
Cap Rate
1.34
DSCR
$4,552
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,552 income − $4,162 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$4,162
Mortgage P&I
37%
$1,702
Property Taxes
4%
$161
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138