Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.61% first-year return on $86,250 initial cash invested.
4.61%
Cash On Cash
8.16%
Cap Rate
1.3
DSCR
$4,440
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $4,109 expenses = $331 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
$4,440
Total Expenses
$4,109
Mortgage P&I
38%
$1,702
Property Taxes
4%
$161
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110