Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1% first-year return on $85,368 initial cash invested.
1%
Cash On Cash
7.08%
Cap Rate
1.15
DSCR
$4,446
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,446 income − $4,375 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,446
Total Expenses
$4,375
Mortgage P&I
37%
$1,644
Property Taxes
11%
$486
Home Insurance
2%
$110
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,112