Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.2% first-year return on $70,500 initial cash invested.
11.2%
Cash On Cash
9.97%
Cap Rate
1.68
DSCR
$4,578
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $3,920 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,578
Total Expenses
$3,920
Mortgage P&I
27%
$1,237
Property Taxes
9%
$398
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144