Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.21% first-year return on $70,479 initial cash invested.
2.21%
Cash On Cash
7.53%
Cap Rate
1.19
DSCR
$2,979
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $2,849 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$2,849
Mortgage P&I
44%
$1,319
Property Taxes
0%
$12
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745