- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -5.99% first-year return on $60,879 initial cash invested.
Cash On Cash
-5.99%
Cap Rate
5.53%
Rent
$1,915
Cashflow
-$304
Rent Confidence: High
Annual
$22,980
Median
$1,895
Avg
$1,914
Samples
25
Financing
Purchase Price $290k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $60,879
Downpayment $57,980
Closing costs $2,899
Rehab $0
Furnishing $0
Cashflow
Total Income $1,915
Total Expenses $2,219
Mortgage P&I $1,543
Property Taxes $75
Home Insurance $102
PManagement $192
CapEx $96
Vacancy $115
Maintenance $96
Other $0
Google Maps with the subject property comparables is loading...