26-1 Cra. 2 Santa Marta, Magdalena, 470004
2 bed • 1 bath • 4 guests
$12,491
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$3,336
Profit
Revenue
$12,491
Operating Expenses
$10,494
Operating Income
$1,997
Mortgage & Taxes
$5,333
Profit (Cash Flow)
-$3,336
$27,688
Cash Investment
Down Payment
$20,000
Renos & Furnishing
$4,688
Closing Costs
$3,000
Total
$27,688
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.04%
Cap Rate
1.99%