- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.25% first-year return on $51,429 initial cash invested.
Cash On Cash
-11.25%
Cap Rate
4.4%
Rent
$1,515
Cashflow
-$482
Rent Confidence: High
Annual
$18,180
Median
$1,500
Avg
$1,516
Samples
25
Financing
Purchase Price $245k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $51,429
Downpayment $48,980
Closing costs $2,449
Rehab $0
Furnishing $0
Cashflow
Total Income $1,515
Total Expenses $1,997
Mortgage P&I $1,303
Property Taxes $63
Home Insurance $86
HOA $150
PManagement $152
CapEx $76
Vacancy $91
Maintenance $76
Other $0
Google Maps with the subject property comparables is loading...