REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.53% first-year return on $46,200 initial cash invested.
Cash On Cash
-11.53%
Cap Rate
4.31%
Rent
$1,261
Cashflow
-$444
Rent Confidence: High
Annual
$15,132
Median
$1,195
Avg
$1,261
Samples
25
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $46,200
Downpayment 20% $44,000
Closing costs 1% $2,200
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,261
Total Expenses $1,705
Mortgage P&I 93% $1,171
Property Taxes 10% $129
Home Insurance 6% $77
PManagement 10% $126
CapEx 5% $63
Vacancy 6% $76
Maintenance 5% $63
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections