Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.91% first-year return on $70,500 initial cash invested.
7.91%
Cash On Cash
9.13%
Cap Rate
1.48
DSCR
$3,905
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,905 income − $3,440 expenses = $465 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,905
Total Expenses
$3,440
Mortgage P&I
33%
$1,281
Property Taxes
5%
$197
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976