Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.58% first-year return on $85,431 initial cash invested.
8.58%
Cash On Cash
8.89%
Cap Rate
1.52
DSCR
$4,978
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,978
Total Expenses
$4,367
Mortgage P&I
32%
$1,570
Property Taxes
3%
$173
Home Insurance
2%
$114
HOA
2%
$121
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244