Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.21% first-year return on $86,250 initial cash invested.
1.21%
Cash On Cash
6.68%
Cap Rate
1.15
DSCR
$3,866
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,866
Total Expenses
$3,779
Mortgage P&I
41%
$1,567
Property Taxes
6%
$220
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966