- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.97% first-year return on $54,600 initial cash invested.
Cash On Cash
-2.97%
Cap Rate
6.2%
Rent
$1,904
Cashflow
-$135
Rent Confidence: High
Annual
$22,848
Median
$1,800
Avg
$1,904
Samples
25
Financing
Purchase Price $260k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,600
Downpayment 20% $52,000
Closing costs 1% $2,600
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,904
Total Expenses $2,039
Mortgage P&I 73% $1,384
Property Taxes 4% $70
Home Insurance 5% $91
PManagement 10% $190
CapEx 5% $95
Vacancy 6% $114
Maintenance 5% $95
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections