- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.18% first-year return on $48,279 initial cash invested.
Cash On Cash
-12.18%
Cap Rate
4.23%
Rent
$1,530
Cashflow
-$490
Rent Confidence: High
Annual
$18,360
Median
$1,500
Avg
$1,530
Samples
25
Financing
Purchase Price $230k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $48,279
Downpayment $45,980
Closing costs $2,299
Rehab $0
Furnishing $0
Cashflow
Total Income $1,530
Total Expenses $2,020
Mortgage P&I $1,224
Property Taxes $224
Home Insurance $80
HOA $95
PManagement $153
CapEx $76
Vacancy $92
Maintenance $76
Other $0
Google Maps with the subject property comparables is loading...