Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.95% first-year return on $70,479 initial cash invested.
0.95%
Cash On Cash
7.1%
Cap Rate
1.13
DSCR
$2,859
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $2,803 expenses = $56 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
$2,859
Total Expenses
$2,803
Mortgage P&I
46%
$1,309
Property Taxes
1%
$34
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715