REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -9.71% first-year return on $88,200 initial cash invested.
Cash On Cash
-9.71%
Cap Rate
4.62%
Rent
$2,340
Cashflow
-$714
Financing
Purchase Price $420k
Downpayment 20.0%
Interest Rate 6.9%
Mortgage Duration 30yr.
Cash To Invest
Total $88,200
Downpayment 20% $84,000
Closing costs 1% $4,200
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,340
Total Expenses $3,054
Mortgage P&I 95% $2,213
Property Taxes 4% $86
Home Insurance 6% $147
PManagement 10% $234
CapEx 5% $117
Vacancy 6% $140
Maintenance 5% $117
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections