- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -44.96% first-year return on $27,279 initial cash invested.
Cash On Cash
-44.96%
Cap Rate
-3.06%
Rent
$0
Cashflow
-$1,022
Rent Confidence: High
Annual
$0
Median
$0
Avg
NaN
Samples
0
Financing
Purchase Price $130k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $27,279
Downpayment $25,980
Closing costs $1,299
Rehab $0
Furnishing $0
Cashflow
Total Income $0
Total Expenses $1,022
Mortgage P&I $691
Property Taxes $285
Home Insurance $46
PManagement $0
CapEx $0
Vacancy $0
Maintenance $0
Other $0
Google Maps with the subject property comparables is loading...