Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.27% first-year return on $70,500 initial cash invested.
8.27%
Cash On Cash
9.39%
Cap Rate
1.48
DSCR
$3,767
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,767 income − $3,281 expenses = $486 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
$3,767
Total Expenses
$3,281
Mortgage P&I
35%
$1,319
Property Taxes
2%
$65
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942