- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.15% first-year return on $45,148 initial cash invested.
Cash On Cash
-12.15%
Cap Rate
4.27%
Rent
$1,556
Cashflow
-$457
Rent Confidence: High
Annual
$18,672
Median
$1,475
Avg
$1,553
Samples
25
Financing
Purchase Price $215k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $45,148
Downpayment $42,998
Closing costs $2,150
Rehab $0
Furnishing $0
Cashflow
Total Income $1,556
Total Expenses $2,013
Mortgage P&I $1,144
Property Taxes $110
Home Insurance $75
HOA $279
PManagement $156
CapEx $78
Vacancy $93
Maintenance $78
Other $0
Google Maps with the subject property comparables is loading...