REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $65,520 initial cash invested.
Cash On Cash
-8.83%
Cap Rate
4.89%
Rent
$1,840
Cashflow
-$482
Financing
Purchase Price $312k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $65,520
Downpayment 20% $62,400
Closing costs 1% $3,120
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,840
Total Expenses $2,322
Mortgage P&I 90% $1,661
Property Taxes 4% $74
Home Insurance 6% $109
PManagement 10% $184
CapEx 5% $92
Vacancy 6% $110
Maintenance 5% $92
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections