- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -34.93% first-year return on $87,570 initial cash invested.
Cash On Cash
-34.93%
Cap Rate
-0.95%
Rent
$0
Cashflow
-$2,549
Rent Confidence: High
Annual
$0
Median
$0
Avg
NaN
Samples
0
Financing
Purchase Price $417k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $87,570
Downpayment $83,400
Closing costs $4,170
Rehab $0
Furnishing $0
Cashflow
Total Income $0
Total Expenses $2,549
Mortgage P&I $2,219
Property Taxes $184
Home Insurance $146
PManagement $0
CapEx $0
Vacancy $0
Maintenance $0
Other $0
Google Maps with the subject property comparables is loading...