REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -12.72% first-year return on $63,000 initial cash invested.
Cash On Cash
-12.72%
Cap Rate
4.08%
Rent
$1,810
Cashflow
-$668
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $63,000
Downpayment 20% $60,000
Closing costs 1% $3,000
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,810
Total Expenses $2,478
Mortgage P&I 88% $1,597
Property Taxes 16% $282
Home Insurance 6% $105
HOA 1% $24
PManagement 10% $181
CapEx 5% $90
Vacancy 6% $109
Maintenance 5% $90
Other 0% $0
Google Maps with the subject property comparables is loading...