Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.22% first-year return on $70,479 initial cash invested.
4.22%
Cash On Cash
7.88%
Cap Rate
1.31
DSCR
$3,448
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $3,200 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$3,200
Mortgage P&I
36%
$1,255
Property Taxes
6%
$193
Home Insurance
3%
$88
HOA
0%
$9
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862