Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.82% first-year return on $70,479 initial cash invested.
5.82%
Cash On Cash
8.09%
Cap Rate
1.42
DSCR
$3,998
Rent
$342
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
5.9%
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
$3,998
Total Expenses
$3,656
Mortgage P&I
30%
$1,183
Property Taxes
12%
$465
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000