Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.71% first-year return on $70,500 initial cash invested.
2.71%
Cash On Cash
7.71%
Cap Rate
1.22
DSCR
$3,313
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,313 income − $3,154 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,313
Total Expenses
$3,154
Mortgage P&I
40%
$1,314
Property Taxes
5%
$161
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828