Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.81% first-year return on $85,095 initial cash invested.
6.81%
Cash On Cash
8.3%
Cap Rate
1.42
DSCR
$4,247
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,247 income − $3,764 expenses = $483 cash flow
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
$4,247
Total Expenses
$3,764
Mortgage P&I
37%
$1,557
Property Taxes
1%
$52
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062