Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.57% first-year return on $85,578 initial cash invested.
1.57%
Cash On Cash
6.89%
Cap Rate
1.18
DSCR
$4,318
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,318 income − $4,206 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,578
Downpayment
20%
$64,360
Closing costs
1%
$3,218
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,318
Total Expenses
$4,206
Mortgage P&I
36%
$1,564
Property Taxes
10%
$442
Home Insurance
3%
$114
HOA
0%
$12
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080