- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -3.1% first-year return on $54,600 initial cash invested.
Cash On Cash
-3.1%
Cap Rate
6.18%
Rent
$1,936
Cashflow
-$141
Rent Confidence: High
Annual
$23,232
Median
$1,950
Avg
$1,959
Samples
25
Financing
Purchase Price $260k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,600
Downpayment $52,000
Closing costs $2,600
Rehab $0
Furnishing $0
Cashflow
Total Income $1,936
Total Expenses $2,077
Mortgage P&I $1,384
Property Taxes $98
Home Insurance $91
PManagement $194
CapEx $97
Vacancy $116
Maintenance $97
Other $0
Google Maps with the subject property comparables is loading...