Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.87% first-year return on $70,584 initial cash invested.
6.87%
Cash On Cash
8.59%
Cap Rate
1.44
DSCR
$3,638
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $3,234 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,584
Downpayment
20%
$50,080
Closing costs
1%
$2,504
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$3,234
Mortgage P&I
34%
$1,243
Property Taxes
4%
$145
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910