- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -13.32% first-year return on $105k initial cash invested.
Cash On Cash
-13.32%
Cap Rate
3.93%
Rent
$2,863
Cashflow
-$1,165
Rent Confidence: High
Annual
$34,356
Median
$2,850
Avg
$2,780
Samples
25
Financing
Purchase Price $500k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $105k
Downpayment $99,980
Closing costs $4,999
Rehab $0
Furnishing $0
Cashflow
Total Income $2,863
Total Expenses $4,028
Mortgage P&I $2,661
Property Taxes $448
Home Insurance $175
PManagement $286
CapEx $143
Vacancy $172
Maintenance $143
Other $0
Google Maps with the subject property comparables is loading...