Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.71% first-year return on $85,788 initial cash invested.
6.71%
Cash On Cash
8.74%
Cap Rate
1.4
DSCR
$4,873
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,873 income − $4,393 expenses = $480 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,873
Total Expenses
$4,393
Mortgage P&I
34%
$1,677
Property Taxes
5%
$260
Home Insurance
2%
$117
HOA
0%
$0
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,218