Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.04% first-year return on $70,407 initial cash invested.
8.04%
Cash On Cash
9.65%
Cap Rate
1.48
DSCR
$4,341
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,341 income − $3,869 expenses = $472 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
$4,341
Total Expenses
$3,869
Mortgage P&I
31%
$1,360
Property Taxes
8%
$338
Home Insurance
2%
$87
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085