Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.24% first-year return on $70,500 initial cash invested.
1.24%
Cash On Cash
7.13%
Cap Rate
1.15
DSCR
$2,949
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,949
Total Expenses
$2,876
Mortgage P&I
44%
$1,295
Property Taxes
3%
$78
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737