Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.36% first-year return on $70,227 initial cash invested.
4.36%
Cash On Cash
7.87%
Cap Rate
1.32
DSCR
$3,484
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,484 income − $3,229 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,227
Downpayment
20%
$49,740
Closing costs
1%
$2,487
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,484
Total Expenses
$3,229
Mortgage P&I
36%
$1,238
Property Taxes
6%
$211
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871