Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.7% first-year return on $86,208 initial cash invested.
3.7%
Cash On Cash
7.55%
Cap Rate
1.27
DSCR
$4,092
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $3,826 expenses = $266 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,208
Downpayment
20%
$64,960
Closing costs
1%
$3,248
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,092
Total Expenses
$3,826
Mortgage P&I
39%
$1,613
Property Taxes
3%
$134
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023