Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.36% first-year return on $70,248 initial cash invested.
2.36%
Cash On Cash
7.47%
Cap Rate
1.21
DSCR
$3,163
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,163 income − $3,025 expenses = $138 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
$3,163
Total Expenses
$3,025
Mortgage P&I
41%
$1,283
Property Taxes
4%
$134
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791