REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5% first-year return on $50,379 initial cash invested.
Cash On Cash
-5%
Cap Rate
5.55%
Rent
$1,680
Cashflow
-$210
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $50,379
Downpayment 20% $47,980
Closing costs 1% $2,399
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,680
Total Expenses $1,890
Mortgage P&I 74% $1,235
Property Taxes 8% $134
Home Insurance 5% $84
PManagement 10% $168
CapEx 5% $84
Vacancy 6% $101
Maintenance 5% $84
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections