Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.3% first-year return on $70,458 initial cash invested.
2.3%
Cash On Cash
7.23%
Cap Rate
1.2
DSCR
$2,937
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,458
Downpayment
20%
$49,960
Closing costs
1%
$2,498
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$2,802
Mortgage P&I
43%
$1,254
Property Taxes
3%
$77
Home Insurance
2%
$62
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734