REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -20.59% first-year return on $57,750 initial cash invested.
Cash On Cash
-20.59%
Cap Rate
2.33%
Rent
$1,244
Cashflow
-$991
Rent Confidence: High
Annual
$14,928
Median
$1,195
Avg
$1,244
Samples
25
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $57,750
Downpayment 20% $55,000
Closing costs 1% $2,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,244
Total Expenses $2,235
Mortgage P&I 118% $1,464
Property Taxes 5% $65
Home Insurance 8% $96
HOA 23% $287
PManagement 10% $124
CapEx 5% $62
Vacancy 6% $75
Maintenance 5% $62
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections