- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -6.9% first-year return on $31,500 initial cash invested.
Cash On Cash
-6.9%
Cap Rate
5.43%
Rent
$1,240
Cashflow
-$181
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment 20% $30,000
Closing costs 1% $1,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,240
Total Expenses $1,421
Mortgage P&I 64% $798
Property Taxes 20% $249
Home Insurance 4% $52
PManagement 10% $124
CapEx 5% $62
Vacancy 6% $74
Maintenance 5% $62
Other 0% $0
Google Maps with the subject property comparables is loading...