REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5.81% first-year return on $44,184 initial cash invested.
Cash On Cash
-5.81%
Cap Rate
5.58%
Rent
$1,450
Cashflow
-$214
Financing
Purchase Price $210k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $44,184
Downpayment 20% $42,080
Closing costs 1% $2,104
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,450
Total Expenses $1,664
Mortgage P&I 77% $1,120
Property Taxes 12% $168
Home Insurance 0% $0
PManagement 10% $145
CapEx 5% $72
Vacancy 6% $87
Maintenance 5% $72
Other 0% $0
Google Maps with the subject property comparables is loading...