- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -34.23% first-year return on $21,000 initial cash invested.
Cash On Cash
-34.23%
Cap Rate
-0.8%
Rent
$0
Cashflow
-$599
Rent Confidence: High
Annual
$0
Median
$0
Avg
NaN
Samples
0
Financing
Purchase Price $100,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $21,000
Downpayment $20,000
Closing costs $1,000
Rehab $0
Furnishing $0
Cashflow
Total Income $0
Total Expenses $599
Mortgage P&I $532
Property Taxes $32
Home Insurance $35
PManagement $0
CapEx $0
Vacancy $0
Maintenance $0
Other $0
Google Maps with the subject property comparables is loading...