- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -33.93% first-year return on $49,014 initial cash invested.
Cash On Cash
-33.93%
Cap Rate
-0.74%
Rent
$0
Cashflow
-$1,386
Rent Confidence: High
Annual
$0
Median
$0
Avg
NaN
Samples
0
Financing
Purchase Price $233k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $49,014
Downpayment $46,680
Closing costs $2,334
Rehab $0
Furnishing $0
Cashflow
Total Income $0
Total Expenses $1,386
Mortgage P&I $1,242
Property Taxes $144
Home Insurance $0
PManagement $0
CapEx $0
Vacancy $0
Maintenance $0
Other $0
Google Maps with the subject property comparables is loading...