Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.15% first-year return on $70,500 initial cash invested.
3.15%
Cash On Cash
7.74%
Cap Rate
1.24
DSCR
$3,274
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $3,089 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$3,089
Mortgage P&I
40%
$1,297
Property Taxes
4%
$133
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818