- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -15.56% first-year return on $63,000 initial cash invested.
Cash On Cash
-15.56%
Cap Rate
3.46%
Rent
$1,684
Cashflow
-$817
Rent Confidence: High
Annual
$20,208
Median
$1,590
Avg
$1,683
Samples
25
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $63,000
Downpayment 20% $60,000
Closing costs 1% $3,000
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,684
Total Expenses $2,501
Mortgage P&I 95% $1,597
Property Taxes 22% $362
Home Insurance 6% $105
PManagement 10% $168
CapEx 5% $84
Vacancy 6% $101
Maintenance 5% $84
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections