Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.3% first-year return on $70,563 initial cash invested.
9.3%
Cash On Cash
9.2%
Cap Rate
1.57
DSCR
$3,705
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $3,158 expenses = $547 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,563
Downpayment
20%
$50,060
Closing costs
1%
$2,503
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$3,158
Mortgage P&I
33%
$1,224
Property Taxes
2%
$65
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926