Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.22% first-year return on $86,586 initial cash invested.
2.22%
Cash On Cash
7.21%
Cap Rate
1.19
DSCR
$3,966
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $3,806 expenses = $160 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
$3,966
Total Expenses
$3,806
Mortgage P&I
41%
$1,644
Property Taxes
4%
$140
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992