- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 67.89% first-year return on $21,000 initial cash invested.
Cash On Cash
67.89%
Cap Rate
22.18%
Rent
$2,550
Cashflow
$1,188
Financing
Purchase Price $100,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $21,000
Downpayment 20% $20,000
Closing costs 1% $1,000
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,550
Total Expenses $1,362
Mortgage P&I 21% $532
Property Taxes 5% $131
Home Insurance 1% $35
PManagement 10% $255
CapEx 5% $128
Vacancy 6% $153
Maintenance 5% $128
Other 0% $0
Google Maps with the subject property comparables is loading...