Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.04% first-year return on $70,500 initial cash invested.
9.04%
Cash On Cash
9.62%
Cap Rate
1.52
DSCR
$3,852
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $3,321 expenses = $531 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,852
Total Expenses
$3,321
Mortgage P&I
34%
$1,319
Property Taxes
2%
$65
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963