Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.16% first-year return on $85,998 initial cash invested.
1.16%
Cash On Cash
6.92%
Cap Rate
1.15
DSCR
$3,845
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,845 income − $3,762 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,998
Downpayment
20%
$64,760
Closing costs
1%
$3,238
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,845
Total Expenses
$3,762
Mortgage P&I
42%
$1,629
Property Taxes
4%
$171
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$961