Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.32% first-year return on $85,179 initial cash invested.
3.32%
Cash On Cash
7.48%
Cap Rate
1.26
DSCR
$4,406
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $4,170 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,406
Total Expenses
$4,170
Mortgage P&I
36%
$1,582
Property Taxes
7%
$329
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102