Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.6% first-year return on $70,563 initial cash invested.
1.6%
Cash On Cash
6.96%
Cap Rate
1.17
DSCR
$2,921
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,921 income − $2,827 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,563
Downpayment
20%
$50,060
Closing costs
1%
$2,503
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,921
Total Expenses
$2,827
Mortgage P&I
42%
$1,241
Property Taxes
2%
$56
Home Insurance
3%
$88
HOA
1%
$40
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730