Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.12% first-year return on $70,500 initial cash invested.
5.12%
Cash On Cash
8.75%
Cap Rate
1.32
DSCR
$3,637
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,637 income − $3,336 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,637
Total Expenses
$3,336
Mortgage P&I
38%
$1,376
Property Taxes
3%
$127
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909