Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.57% first-year return on $70,563 initial cash invested.
12.57%
Cash On Cash
10.19%
Cap Rate
1.74
DSCR
$4,074
Rent
$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,074 income − $3,335 expenses = $739 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
$4,074
Total Expenses
$3,335
Mortgage P&I
30%
$1,224
Property Taxes
2%
$65
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018