- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -3.27% first-year return on $47,775 initial cash invested.
Cash On Cash
-3.27%
Cap Rate
6.19%
Rent
$1,840
Cashflow
-$130
Rent Confidence: High
Annual
$22,080
Median
$1,800
Avg
$1,840
Samples
25
Financing
Purchase Price $228k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $47,775
Downpayment $45,500
Closing costs $2,275
Rehab $0
Furnishing $0
Cashflow
Total Income $1,840
Total Expenses $1,970
Mortgage P&I $1,211
Property Taxes $188
Home Insurance $80
HOA $13
PManagement $184
CapEx $92
Vacancy $110
Maintenance $92
Other $0
Google Maps with the subject property comparables is loading...