- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.11% first-year return on $52,500 initial cash invested.
Cash On Cash
-11.11%
Cap Rate
4.62%
Rent
$2,370
Cashflow
-$486
Rent Confidence: High
Annual
$28,440
Median
$2,500
Avg
$2,375
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment $50,000
Closing costs $2,500
Rehab $0
Furnishing $0
Cashflow
Total Income $2,370
Total Expenses $2,856
Mortgage P&I $1,331
Property Taxes $466
Home Insurance $88
HOA $356
PManagement $237
CapEx $118
Vacancy $142
Maintenance $118
Other $0
Google Maps with the subject property comparables is loading...