Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.23% first-year return on $85,200 initial cash invested.
1.23%
Cash On Cash
6.81%
Cap Rate
1.16
DSCR
$4,117
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,117
Total Expenses
$4,030
Mortgage P&I
38%
$1,564
Property Taxes
6%
$241
Home Insurance
3%
$112
HOA
3%
$136
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029