Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.22% first-year return on $70,584 initial cash invested.
16.22%
Cash On Cash
11.43%
Cap Rate
1.92
DSCR
$4,693
Rent
$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,693 income − $3,739 expenses = $954 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
$4,693
Total Expenses
$3,739
Mortgage P&I
26%
$1,243
Property Taxes
3%
$145
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,173