Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.67% first-year return on $70,290 initial cash invested.
1.67%
Cash On Cash
7.59%
Cap Rate
1.17
DSCR
$3,312
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $3,214 expenses = $98 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
$3,312
Total Expenses
$3,214
Mortgage P&I
41%
$1,345
Property Taxes
6%
$193
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828