- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -12.88% first-year return on $39,879 initial cash invested.
Cash On Cash
-12.88%
Cap Rate
4.2%
Rent
$1,648
Cashflow
-$428
Rent Confidence: High
Annual
$19,776
Median
$1,600
Avg
$1,648
Samples
25
Financing
Purchase Price $190k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $39,879
Downpayment $37,980
Closing costs $1,899
Rehab $0
Furnishing $0
Cashflow
Total Income $1,648
Total Expenses $2,076
Mortgage P&I $1,011
Property Taxes $104
Home Insurance $66
HOA $467
PManagement $165
CapEx $82
Vacancy $99
Maintenance $82
Other $0
Google Maps with the subject property comparables is loading...