Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.69% first-year return on $70,563 initial cash invested.
7.69%
Cash On Cash
8.71%
Cap Rate
1.48
DSCR
$3,522
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $3,070 expenses = $452 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
$3,522
Total Expenses
$3,070
Mortgage P&I
35%
$1,224
Property Taxes
2%
$65
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880