Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.13% first-year return on $70,479 initial cash invested.
14.13%
Cash On Cash
11.58%
Cap Rate
1.74
DSCR
$4,948
Rent
$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,948 income − $4,118 expenses = $830 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,948
Total Expenses
$4,118
Mortgage P&I
28%
$1,383
Property Taxes
6%
$272
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,237