Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.75% first-year return on $70,479 initial cash invested.
3.75%
Cash On Cash
8.35%
Cap Rate
1.27
DSCR
$3,688
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,688 income − $3,468 expenses = $220 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,688
Total Expenses
$3,468
Mortgage P&I
37%
$1,370
Property Taxes
7%
$250
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922