REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -14.19% first-year return on $81,879 initial cash invested.
Cash On Cash
-14.19%
Cap Rate
3.71%
Rent
$1,960
Cashflow
-$968
Financing
Purchase Price $390k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $81,879
Downpayment 20% $77,980
Closing costs 1% $3,899
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,960
Total Expenses $2,928
Mortgage P&I 106% $2,075
Property Taxes 10% $189
Home Insurance 7% $136
HOA 1% $18
PManagement 10% $196
CapEx 5% $98
Vacancy 6% $118
Maintenance 5% $98
Other 0% $0
Google Maps with the subject property comparables is loading...