REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -6.13% first-year return on $83,790 initial cash invested.
Cash On Cash
-6.13%
Cap Rate
5.55%
Rent
$2,960
Cashflow
-$428
Financing
Purchase Price $399k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $83,790
Downpayment 20% $79,800
Closing costs 1% $3,990
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,960
Total Expenses $3,388
Mortgage P&I 72% $2,124
Property Taxes 12% $354
Home Insurance 5% $140
PManagement 10% $296
CapEx 5% $148
Vacancy 6% $178
Maintenance 5% $148
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections