Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.91% first-year return on $70,500 initial cash invested.
1.91%
Cash On Cash
7.16%
Cap Rate
1.18
DSCR
$2,875
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,875 income − $2,763 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,875
Total Expenses
$2,763
Mortgage P&I
44%
$1,265
Property Taxes
1%
$30
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719