REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $78,729 initial cash invested.
Cash On Cash
-8.83%
Cap Rate
4.92%
Rent
$2,390
Cashflow
-$579
Financing
Purchase Price $375k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $78,729
Downpayment 20% $74,980
Closing costs 1% $3,749
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,390
Total Expenses $2,969
Mortgage P&I 83% $1,995
Property Taxes 7% $166
Home Insurance 5% $131
HOA 2% $55
PManagement 10% $239
CapEx 5% $120
Vacancy 6% $143
Maintenance 5% $120
Other 0% $0
Google Maps with the subject property comparables is loading...