- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -13.65% first-year return on $52,500 initial cash invested.
Cash On Cash
-13.65%
Cap Rate
3.89%
Rent
$1,547
Cashflow
-$597
Rent Confidence: High
Annual
$18,564
Median
$1,550
Avg
$1,568
Samples
25
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,500
Downpayment $50,000
Closing costs $2,500
Rehab $0
Furnishing $0
Cashflow
Total Income $1,547
Total Expenses $2,144
Mortgage P&I $1,331
Property Taxes $245
Home Insurance $88
HOA $78
PManagement $155
CapEx $77
Vacancy $93
Maintenance $77
Other $0
Google Maps with the subject property comparables is loading...