- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -36.86% first-year return on $109k initial cash invested.
Cash On Cash
-36.86%
Cap Rate
-1.35%
Rent
$0
Cashflow
-$3,348
Rent Confidence: High
Annual
$0
Median
$0
Avg
NaN
Samples
0
Financing
Purchase Price $519k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $109k
Downpayment $104k
Closing costs $5,190
Rehab $0
Furnishing $0
Cashflow
Total Income $0
Total Expenses $3,348
Mortgage P&I $2,762
Property Taxes $404
Home Insurance $182
PManagement $0
CapEx $0
Vacancy $0
Maintenance $0
Other $0
Google Maps with the subject property comparables is loading...