REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -21.44% first-year return on $198k initial cash invested.
Cash On Cash
-21.44%
Cap Rate
2.1%
Rent
$3,390
Cashflow
-$3,530
Financing
Purchase Price $941k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $198k
Downpayment 20% $188k
Closing costs 1% $9,407
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $3,390
Total Expenses $6,920
Mortgage P&I 148% $5,007
Property Taxes 30% $1,030
Home Insurance 0% $1
PManagement 10% $339
CapEx 5% $170
Vacancy 6% $203
Maintenance 5% $170
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections