Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.24% first-year return on $70,395 initial cash invested.
9.24%
Cash On Cash
9.87%
Cap Rate
1.53
DSCR
$4,222
Rent
$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,222 income − $3,680 expenses = $542 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,222
Total Expenses
$3,680
Mortgage P&I
32%
$1,342
Property Taxes
5%
$224
Home Insurance
2%
$87
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056