Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.71% first-year return on $87,573 initial cash invested.
3.71%
Cash On Cash
7.6%
Cap Rate
1.28
DSCR
$4,588
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,588 income − $4,317 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,573
Downpayment
20%
$66,260
Closing costs
1%
$3,313
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,588
Total Expenses
$4,317
Mortgage P&I
36%
$1,643
Property Taxes
8%
$349
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,147