Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.21% first-year return on $86,880 initial cash invested.
4.21%
Cash On Cash
7.72%
Cap Rate
1.3
DSCR
$4,691
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,880
Downpayment
20%
$65,600
Closing costs
1%
$3,280
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,691
Total Expenses
$4,386
Mortgage P&I
34%
$1,617
Property Taxes
9%
$401
Home Insurance
2%
$115
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,173