Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.28% first-year return on $70,479 initial cash invested.
2.28%
Cash On Cash
7.55%
Cap Rate
1.19
DSCR
$2,985
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $2,851 expenses = $134 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
$2,985
Total Expenses
$2,851
Mortgage P&I
44%
$1,319
Property Taxes
0%
$12
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746