Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.36% first-year return on $70,500 initial cash invested.
1.36%
Cash On Cash
6.99%
Cap Rate
1.15
DSCR
$2,812
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $2,732 expenses = $80 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
$2,812
Total Expenses
$2,732
Mortgage P&I
45%
$1,265
Property Taxes
1%
$30
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703