Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.12% first-year return on $70,479 initial cash invested.
3.12%
Cash On Cash
7.76%
Cap Rate
1.23
DSCR
$3,103
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,103 income − $2,920 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,103
Total Expenses
$2,920
Mortgage P&I
42%
$1,309
Property Taxes
1%
$34
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776