- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $53,970 initial cash invested.
Cash On Cash
-17.48%
Cap Rate
3.04%
Rent
$1,365
Cashflow
-$786
Rent Confidence: High
Annual
$16,380
Median
$1,386
Avg
$1,365
Samples
25
Financing
Purchase Price $257k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $53,970
Downpayment 20% $51,400
Closing costs 1% $2,570
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,365
Total Expenses $2,151
Mortgage P&I 100% $1,368
Property Taxes 3% $39
Home Insurance 7% $90
HOA 22% $300
PManagement 10% $136
CapEx 5% $68
Vacancy 6% $82
Maintenance 5% $68
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections