Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.31% first-year return on $76,500 initial cash invested.
2.31%
Cash On Cash
7.8%
Cap Rate
1.23
DSCR
$3,907
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$3,907
Total Expenses
$3,760
Mortgage P&I
34%
$1,322
Property Taxes
12%
$475
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977