- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -8.38% first-year return on $73,479 initial cash invested.
Cash On Cash
-8.38%
Cap Rate
4.99%
Rent
$2,123
Cashflow
-$513
Rent Confidence: High
Annual
$25,476
Median
$1,949
Avg
$2,154
Samples
25
Financing
Purchase Price $350k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $73,479
Downpayment $69,980
Closing costs $3,499
Rehab $0
Furnishing $0
Cashflow
Total Income $2,123
Total Expenses $2,636
Mortgage P&I $1,862
Property Taxes $101
Home Insurance $122
PManagement $212
CapEx $106
Vacancy $127
Maintenance $106
Other $0
Google Maps with the subject property comparables is loading...