Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.58% first-year return on $70,479 initial cash invested.
16.58%
Cash On Cash
11.64%
Cap Rate
1.92
DSCR
$4,728
Rent
$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,728 income − $3,754 expenses = $974 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,728
Total Expenses
$3,754
Mortgage P&I
27%
$1,260
Property Taxes
3%
$137
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182