Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.14% first-year return on $70,500 initial cash invested.
0.14%
Cash On Cash
6.8%
Cap Rate
1.09
DSCR
$2,825
Rent
$8
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
$2,825
Total Expenses
$2,817
Mortgage P&I
46%
$1,295
Property Taxes
3%
$78
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706