REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -10.99% first-year return on $54,579 initial cash invested.
Cash On Cash
-10.99%
Cap Rate
4.38%
Rent
$1,311
Cashflow
-$500
Rent Confidence: High
Annual
$15,732
Median
$1,200
Avg
$1,310
Samples
25
Financing
Purchase Price $260k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $54,579
Downpayment 20% $51,980
Closing costs 1% $2,599
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,311
Total Expenses $1,811
Mortgage P&I 105% $1,383
Property Taxes 7% $86
Home Insurance 0% $0
PManagement 10% $131
CapEx 5% $66
Vacancy 6% $79
Maintenance 5% $66
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections