Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.93% first-year return on $70,479 initial cash invested.
5.93%
Cash On Cash
8.57%
Cap Rate
1.41
DSCR
$4,338
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,338
Total Expenses
$3,990
Mortgage P&I
29%
$1,262
Property Taxes
13%
$557
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,084