Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.81% first-year return on $86,040 initial cash invested.
1.81%
Cash On Cash
6.79%
Cap Rate
1.19
DSCR
$3,943
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,943 income − $3,813 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,943
Total Expenses
$3,813
Mortgage P&I
39%
$1,546
Property Taxes
6%
$252
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986