Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.44% first-year return on $85,242 initial cash invested.
2.44%
Cash On Cash
7.09%
Cap Rate
1.21
DSCR
$4,028
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $3,855 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,242
Downpayment
20%
$64,040
Closing costs
1%
$3,202
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$3,855
Mortgage P&I
39%
$1,558
Property Taxes
6%
$250
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007