Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.02% first-year return on $70,479 initial cash invested.
0.02%
Cash On Cash
6.86%
Cap Rate
1.11
DSCR
$3,364
Rent
$1
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
6.7%
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
$3,364
Total Expenses
$3,363
Mortgage P&I
38%
$1,293
Property Taxes
11%
$366
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841