REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -7.7% first-year return on $54,579 initial cash invested.
Cash On Cash
-7.7%
Cap Rate
5.15%
Rent
$1,650
Cashflow
-$350
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 $1,650
Total Expenses $2,000
Mortgage P&I 84% $1,383
Property Taxes 6% $98
Home Insurance 6% $91
PManagement 10% $165
CapEx 5% $82
Vacancy 6% $99
Maintenance 5% $82
Other 0% $0
Google Maps with the subject property comparables is loading...