Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.89% first-year return on $85,746 initial cash invested.
3.89%
Cash On Cash
7.66%
Cap Rate
1.27
DSCR
$4,121
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,746
Downpayment
20%
$64,520
Closing costs
1%
$3,226
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,121
Total Expenses
$3,843
Mortgage P&I
39%
$1,615
Property Taxes
3%
$120
Home Insurance
3%
$117
HOA
0%
$13
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030