Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.06% first-year return on $85,200 initial cash invested.
3.06%
Cash On Cash
7.56%
Cap Rate
1.24
DSCR
$4,228
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $4,011 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,228
Total Expenses
$4,011
Mortgage P&I
39%
$1,629
Property Taxes
5%
$231
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,057