Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.01% first-year return on $85,305 initial cash invested.
5.01%
Cash On Cash
8.11%
Cap Rate
1.33
DSCR
$4,658
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,658 income − $4,302 expenses = $356 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,305
Downpayment
20%
$64,100
Closing costs
1%
$3,205
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,658
Total Expenses
$4,302
Mortgage P&I
35%
$1,625
Property Taxes
7%
$328
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,164