Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.21% first-year return on $70,290 initial cash invested.
1.21%
Cash On Cash
7.3%
Cap Rate
1.14
DSCR
$2,988
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $2,917 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$2,917
Mortgage P&I
44%
$1,324
Property Taxes
2%
$71
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747