Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.73% first-year return on $70,290 initial cash invested.
2.73%
Cash On Cash
7.91%
Cap Rate
1.22
DSCR
$3,432
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $3,272 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,432
Total Expenses
$3,272
Mortgage P&I
39%
$1,345
Property Taxes
6%
$193
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858