- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -6.97% first-year return on $34,587 initial cash invested.
Cash On Cash
-6.97%
Cap Rate
5.54%
Rent
$1,683
Cashflow
-$201
Rent Confidence: High
Annual
$20,196
Median
$1,645
Avg
$1,683
Samples
25
Financing
Purchase Price $165k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $34,587
Downpayment 20% $32,940
Closing costs 1% $1,647
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,683
Total Expenses $1,884
Mortgage P&I 52% $877
Property Taxes 3% $45
Home Insurance 3% $58
HOA 28% $467
PManagement 10% $168
CapEx 5% $84
Vacancy 6% $101
Maintenance 5% $84
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections