Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.51% first-year return on $86,229 initial cash invested.
3.51%
Cash On Cash
7.36%
Cap Rate
1.27
DSCR
$4,144
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,144 income − $3,892 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,144
Total Expenses
$3,892
Mortgage P&I
38%
$1,575
Property Taxes
5%
$213
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036