- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 21.26% first-year return on $21,000 initial cash invested.
Cash On Cash
21.26%
Cap Rate
11.33%
Rent
$1,280
Cashflow
$372
Rent Confidence: High
Annual
$15,360
Median
$1,250
Avg
$1,282
Samples
25
Financing
Purchase Price $100,000
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $21,000
Downpayment 20% $20,000
Closing costs 1% $1,000
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,280
Total Expenses $908
Mortgage P&I 40% $508
Property Taxes 3% $32
Home Insurance 3% $35
PManagement 10% $128
CapEx 5% $64
Vacancy 6% $77
Maintenance 5% $64
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections