Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.46% first-year return on $70,500 initial cash invested.
1.46%
Cash On Cash
6.89%
Cap Rate
1.16
DSCR
$2,804
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $2,718 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,804
Total Expenses
$2,718
Mortgage P&I
44%
$1,238
Property Taxes
2%
$46
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701