REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.37% first-year return on $41,979 initial cash invested.
Cash On Cash
-2.37%
Cap Rate
6.29%
Rent
$1,500
Cashflow
-$83
Financing
Purchase Price $200k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $41,979
Downpayment 20% $39,980
Closing costs 1% $1,999
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,500
Total Expenses $1,583
Mortgage P&I 70% $1,056
Property Taxes 4% $67
Home Insurance 5% $70
PManagement 10% $150
CapEx 5% $75
Vacancy 6% $90
Maintenance 5% $75
Other 0% $0
Google Maps with the subject property comparables is loading...