Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.28% first-year return on $70,542 initial cash invested.
1.28%
Cash On Cash
6.79%
Cap Rate
1.16
DSCR
$2,942
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $2,867 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,542
Downpayment
20%
$50,040
Closing costs
1%
$2,502
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$2,867
Mortgage P&I
42%
$1,223
Property Taxes
5%
$142
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736