Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.53% first-year return on $70,458 initial cash invested.
0.53%
Cash On Cash
7.31%
Cap Rate
1.13
DSCR
$3,634
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $3,603 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,458
Downpayment
20%
$49,960
Closing costs
1%
$2,498
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$3,603
Mortgage P&I
37%
$1,345
Property Taxes
12%
$427
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908