REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -1.88% first-year return on $38,850 initial cash invested.
Cash On Cash
-1.88%
Cap Rate
6.53%
Rent
$1,404
Cashflow
-$61
Rent Confidence: High
Annual
$16,848
Median
$1,400
Avg
$1,404
Samples
25
Financing
Purchase Price $185k
Downpayment 20.0%
Interest Rate 7.1%
Mortgage Duration 30yr.
Cash To Invest
Total $38,850
Downpayment 20% $37,000
Closing costs 1% $1,850
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,404
Total Expenses $1,465
Mortgage P&I 71% $997
Property Taxes 3% $39
Home Insurance 5% $65
PManagement 10% $140
CapEx 5% $70
Vacancy 6% $84
Maintenance 5% $70
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections