Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.24% first-year return on $70,479 initial cash invested.
3.24%
Cash On Cash
8.26%
Cap Rate
1.24
DSCR
$3,639
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $3,449 expenses = $190 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,639
Total Expenses
$3,449
Mortgage P&I
38%
$1,384
Property Taxes
6%
$229
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910