Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.66% first-year return on $86,523 initial cash invested.
6.66%
Cash On Cash
8.54%
Cap Rate
1.41
DSCR
$4,764
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $4,284 expenses = $480 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,523
Downpayment
20%
$65,260
Closing costs
1%
$3,263
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$4,284
Mortgage P&I
35%
$1,650
Property Taxes
5%
$229
Home Insurance
2%
$117
HOA
0%
$0
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,191