- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.86% first-year return on $50,400 initial cash invested.
Cash On Cash
-12.86%
Cap Rate
4%
Rent
$1,278
Cashflow
-$540
Rent Confidence: High
Annual
$15,336
Median
$1,200
Avg
$1,276
Samples
25
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $50,400
Downpayment $48,000
Closing costs $2,400
Rehab $0
Furnishing $0
Cashflow
Total Income $1,278
Total Expenses $1,818
Mortgage P&I $1,277
Property Taxes $124
Home Insurance $84
PManagement $128
CapEx $64
Vacancy $77
Maintenance $64
Other $0
Google Maps with the subject property comparables is loading...