- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -15.1% first-year return on $94,500 initial cash invested.
Cash On Cash
-15.1%
Cap Rate
3.5%
Rent
$2,132
Cashflow
-$1,189
Rent Confidence: High
Annual
$25,584
Median
$2,025
Avg
$2,059
Samples
25
Financing
Purchase Price $450k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $94,500
Downpayment 20% $90,000
Closing costs 1% $4,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,132
Total Expenses $3,321
Mortgage P&I 112% $2,395
Property Taxes 10% $213
Home Insurance 7% $158
PManagement 10% $213
CapEx 5% $107
Vacancy 6% $128
Maintenance 5% $107
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections