Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.86% first-year return on $70,479 initial cash invested.
1.86%
Cash On Cash
7.68%
Cap Rate
1.17
DSCR
$3,169
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,169 income − $3,060 expenses = $109 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
$3,169
Total Expenses
$3,060
Mortgage P&I
43%
$1,364
Property Taxes
3%
$87
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792