Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.88% first-year return on $70,248 initial cash invested.
3.88%
Cash On Cash
7.92%
Cap Rate
1.28
DSCR
$3,332
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $3,105 expenses = $227 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,248
Downpayment
20%
$49,760
Closing costs
1%
$2,488
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$3,105
Mortgage P&I
39%
$1,283
Property Taxes
4%
$134
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833