- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -4.38% first-year return on $54,579 initial cash invested.
Cash On Cash
-4.38%
Cap Rate
5.87%
Rent
$1,768
Cashflow
-$199
Rent Confidence: High
Annual
$21,216
Median
$1,700
Avg
$1,769
Samples
25
Financing
Purchase Price $260k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,579
Downpayment $51,980
Closing costs $2,599
Rehab $0
Furnishing $0
Cashflow
Total Income $1,768
Total Expenses $1,967
Mortgage P&I $1,383
Property Taxes $34
Home Insurance $91
PManagement $177
CapEx $88
Vacancy $106
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...