REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.38% first-year return on $93,240 initial cash invested.
Cash On Cash
-11.38%
Cap Rate
4.36%
Rent
$2,690
Cashflow
-$884
Financing
Purchase Price $444k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $93,240
Downpayment 20% $88,800
Closing costs 1% $4,440
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,690
Total Expenses $3,574
Mortgage P&I 88% $2,363
Property Taxes 13% $358
Home Insurance 6% $155
PManagement 10% $269
CapEx 5% $134
Vacancy 6% $161
Maintenance 5% $134
Other 0% $0
Google Maps with the subject property comparables is loading...