Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.13% first-year return on $86,817 initial cash invested.
1.13%
Cash On Cash
6.92%
Cap Rate
1.15
DSCR
$4,064
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $3,982 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,817
Downpayment
20%
$65,540
Closing costs
1%
$3,277
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$3,982
Mortgage P&I
40%
$1,645
Property Taxes
6%
$233
Home Insurance
3%
$116
HOA
1%
$36
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016