REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $53,970 initial cash invested.
Cash On Cash
-15.94%
Cap Rate
3.38%
Rent
$1,460
Cashflow
-$717
Financing
Purchase Price $257k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $53,970
Downpayment 20% $51,400
Closing costs 1% $2,570
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,460
Total Expenses $2,177
Mortgage P&I 94% $1,368
Property Taxes 3% $39
Home Insurance 6% $90
HOA 21% $300
PManagement 10% $146
CapEx 5% $73
Vacancy 6% $88
Maintenance 5% $73
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections