REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -6.77% first-year return on $54,579 initial cash invested.
Cash On Cash
-6.77%
Cap Rate
5.36%
Rent
$1,710
Cashflow
-$308
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 $1,710
Total Expenses $2,018
Mortgage P&I 81% $1,383
Property Taxes 6% $98
Home Insurance 5% $91
PManagement 10% $171
CapEx 5% $86
Vacancy 6% $103
Maintenance 5% $86
Other 0% $0
Google Maps with the subject property comparables is loading...