Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.76% first-year return on $70,500 initial cash invested.
2.76%
Cash On Cash
7.24%
Cap Rate
1.23
DSCR
$3,098
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $2,936 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,098
Total Expenses
$2,936
Mortgage P&I
39%
$1,223
Property Taxes
4%
$138
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774