Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.26% first-year return on $85,095 initial cash invested.
8.26%
Cash On Cash
8.72%
Cap Rate
1.49
DSCR
$4,445
Rent
$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,095
Downpayment
20%
$63,900
Closing costs
1%
$3,195
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,445
Total Expenses
$3,859
Mortgage P&I
35%
$1,557
Property Taxes
1%
$52
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111