- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.55% first-year return on $52,479 initial cash invested.
Cash On Cash
-11.55%
Cap Rate
4.32%
Rent
$1,502
Cashflow
-$505
Rent Confidence: High
Annual
$18,024
Median
$1,375
Avg
$1,461
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,479
Downpayment $49,980
Closing costs $2,499
Rehab $0
Furnishing $0
Cashflow
Total Income $1,502
Total Expenses $2,007
Mortgage P&I $1,330
Property Taxes $199
Home Insurance $88
PManagement $150
CapEx $75
Vacancy $90
Maintenance $75
Other $0
Google Maps with the subject property comparables is loading...