REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -17.33% first-year return on $80,829 initial cash invested.
Cash On Cash
-17.33%
Cap Rate
2.95%
Rent
$1,730
Cashflow
-$1,167
Financing
Purchase Price $385k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $80,829
Downpayment 20% $76,980
Closing costs 1% $3,849
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,730
Total Expenses $2,897
Mortgage P&I 117% $2,028
Property Taxes 6% $110
Home Insurance 8% $135
HOA 10% $175
PManagement 10% $173
CapEx 5% $86
Vacancy 6% $104
Maintenance 5% $86
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections