- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -0.29% first-year return on $16,380 initial cash invested.
Cash On Cash
-0.29%
Cap Rate
7.08%
Rent
$978
Cashflow
-$4
Rent Confidence: High
Annual
$11,736
Median
$950
Avg
$978
Samples
25
Financing
Purchase Price $78,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $16,380
Downpayment 20% $15,600
Closing costs 1% $780
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $978
Total Expenses $982
Mortgage P&I 42% $415
Property Taxes 8% $76
Home Insurance 3% $27
HOA 21% $209
PManagement 10% $98
CapEx 5% $49
Vacancy 6% $59
Maintenance 5% $49
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections