Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.49% first-year return on $86,187 initial cash invested.
0.49%
Cash On Cash
6.38%
Cap Rate
1.11
DSCR
$3,514
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $3,479 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,187
Downpayment
20%
$64,940
Closing costs
1%
$3,247
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,514
Total Expenses
$3,479
Mortgage P&I
44%
$1,550
Property Taxes
4%
$125
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878