- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -10.71% first-year return on $54,579 initial cash invested.
Cash On Cash
-10.71%
Cap Rate
4.49%
Rent
$1,520
Cashflow
-$487
Rent Confidence: High
Annual
$18,240
Median
$1,500
Avg
$1,503
Samples
25
Financing
Purchase Price $260k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,579
Downpayment $51,980
Closing costs $2,599
Rehab $0
Furnishing $0
Cashflow
Total Income $1,520
Total Expenses $2,007
Mortgage P&I $1,383
Property Taxes $138
Home Insurance $91
PManagement $152
CapEx $76
Vacancy $91
Maintenance $76
Other $0
Google Maps with the subject property comparables is loading...