Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.83% first-year return on $70,500 initial cash invested.
3.83%
Cash On Cash
8.19%
Cap Rate
1.29
DSCR
$3,935
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,935 income − $3,710 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,935
Total Expenses
$3,710
Mortgage P&I
34%
$1,324
Property Taxes
10%
$410
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984