Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.05% first-year return on $85,431 initial cash invested.
7.05%
Cash On Cash
8.35%
Cap Rate
1.44
DSCR
$4,429
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,429 income − $3,927 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,429
Total Expenses
$3,927
Mortgage P&I
35%
$1,554
Property Taxes
3%
$124
Home Insurance
3%
$122
HOA
0%
$2
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107