Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.21% first-year return on $85,095 initial cash invested.
0.21%
Cash On Cash
6.65%
Cap Rate
1.1
DSCR
$3,550
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $3,535 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,095
Downpayment
20%
$63,900
Closing costs
1%
$3,195
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$3,535
Mortgage P&I
45%
$1,613
Property Taxes
3%
$101
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888