- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -18.29% first-year return on $74,550 initial cash invested.
Cash On Cash
-18.29%
Cap Rate
2.79%
Rent
$1,426
Cashflow
-$1,136
Rent Confidence: High
Annual
$17,112
Median
$1,345
Avg
$1,426
Samples
25
Financing
Purchase Price $355k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $74,550
Downpayment $71,000
Closing costs $3,550
Rehab $0
Furnishing $0
Cashflow
Total Income $1,426
Total Expenses $2,562
Mortgage P&I $1,889
Property Taxes $118
Home Insurance $124
HOA $60
PManagement $143
CapEx $71
Vacancy $86
Maintenance $71
Other $0
Google Maps with the subject property comparables is loading...