- Airbnb
- Long-Term
- Mid-Term
This property might be a fair Long-Term investment with a projected 2.22% first-year return on $20,579 initial cash invested.
Cash On Cash
2.22%
Cap Rate
7.58%
Rent
$1,175
Cashflow
$38
Rent Confidence: High
Annual
$14,100
Median
$1,199
Avg
$1,175
Samples
25
Financing
Purchase Price $97,995
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $20,579
Downpayment $19,599
Closing costs $980
Rehab $0
Furnishing $0
Cashflow
Total Income $1,175
Total Expenses $1,137
Mortgage P&I $522
Property Taxes $240
Home Insurance $34
HOA $35
PManagement $118
CapEx $59
Vacancy $70
Maintenance $59
Other $0
Google Maps with the subject property comparables is loading...