Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.69% first-year return on $70,407 initial cash invested.
4.69%
Cash On Cash
8.63%
Cap Rate
1.32
DSCR
$3,963
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $3,688 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,407
Downpayment
20%
$49,911
Closing costs
1%
$2,496
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$3,688
Mortgage P&I
34%
$1,360
Property Taxes
9%
$338
Home Insurance
2%
$87
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$991