- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -6.36% first-year return on $33,600 initial cash invested.
Cash On Cash
-6.36%
Cap Rate
5.68%
Rent
$1,656
Cashflow
-$178
Rent Confidence: High
Annual
$19,872
Median
$1,600
Avg
$1,656
Samples
25
Financing
Purchase Price $160k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $33,600
Downpayment $32,000
Closing costs $1,600
Rehab $0
Furnishing $0
Cashflow
Total Income $1,656
Total Expenses $1,834
Mortgage P&I $852
Property Taxes $42
Home Insurance $56
HOA $453
PManagement $166
CapEx $83
Vacancy $99
Maintenance $83
Other $0
Google Maps with the subject property comparables is loading...