Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.4% first-year return on $70,542 initial cash invested.
2.4%
Cash On Cash
7.1%
Cap Rate
1.22
DSCR
$3,179
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,179 income − $3,038 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,542
Downpayment
20%
$50,040
Closing costs
1%
$2,502
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,179
Total Expenses
$3,038
Mortgage P&I
38%
$1,213
Property Taxes
7%
$210
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795