Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.43% first-year return on $86,754 initial cash invested.
0.43%
Cash On Cash
6.62%
Cap Rate
1.11
DSCR
$3,777
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $3,746 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,754
Downpayment
20%
$65,480
Closing costs
1%
$3,274
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$3,746
Mortgage P&I
43%
$1,623
Property Taxes
5%
$194
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944