Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.87% first-year return on $85,998 initial cash invested.
0.87%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$3,803
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,803 income − $3,741 expenses = $62 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
$3,803
Total Expenses
$3,741
Mortgage P&I
43%
$1,629
Property Taxes
5%
$171
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951