Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.89% first-year return on $70,479 initial cash invested.
1.89%
Cash On Cash
7.23%
Cap Rate
1.19
DSCR
$3,316
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$3,205
Mortgage P&I
38%
$1,262
Property Taxes
8%
$263
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829