Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.69% first-year return on $70,290 initial cash invested.
8.69%
Cash On Cash
9.1%
Cap Rate
1.54
DSCR
$3,804
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $3,295 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$3,295
Mortgage P&I
32%
$1,228
Property Taxes
4%
$144
Home Insurance
3%
$97
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951