Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.11% first-year return on $86,586 initial cash invested.
2.11%
Cash On Cash
7.18%
Cap Rate
1.19
DSCR
$3,948
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $3,796 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,586
Downpayment
20%
$65,320
Closing costs
1%
$3,266
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$3,796
Mortgage P&I
42%
$1,644
Property Taxes
4%
$140
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987