- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -34.81% first-year return on $22,029 initial cash invested.
Cash On Cash
-34.81%
Cap Rate
-0.93%
Rent
$0
Cashflow
-$639
Rent Confidence: High
Annual
$0
Median
$0
Avg
NaN
Samples
0
Financing
Purchase Price $105k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $22,029
Downpayment $20,980
Closing costs $1,049
Rehab $0
Furnishing $0
Cashflow
Total Income $0
Total Expenses $639
Mortgage P&I $558
Property Taxes $44
Home Insurance $37
PManagement $0
CapEx $0
Vacancy $0
Maintenance $0
Other $0
Google Maps with the subject property comparables is loading...