Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.03% first-year return on $70,500 initial cash invested.
12.03%
Cash On Cash
10.91%
Cap Rate
1.63
DSCR
$4,356
Rent
$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,356 income − $3,649 expenses = $707 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,356
Total Expenses
$3,649
Mortgage P&I
32%
$1,392
Property Taxes
2%
$79
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,089