REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5.13% first-year return on $57,750 initial cash invested.
Cash On Cash
-5.13%
Cap Rate
5.76%
Rent
$2,060
Cashflow
-$247
Financing
Purchase Price $275k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $57,750
Downpayment 20% $55,000
Closing costs 1% $2,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,060
Total Expenses $2,307
Mortgage P&I 71% $1,464
Property Taxes 10% $211
Home Insurance 5% $96
PManagement 10% $206
CapEx 5% $103
Vacancy 6% $124
Maintenance 5% $103
Other 0% $0
Google Maps with the subject property comparables is loading...