REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.4% first-year return on $42,840 initial cash invested.
Cash On Cash
-11.4%
Cap Rate
4.31%
Rent
$1,070
Cashflow
-$407
Financing
Purchase Price $204k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $42,840
Downpayment 20% $40,800
Closing costs 1% $2,040
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,070
Total Expenses $1,477
Mortgage P&I 101% $1,086
Property Taxes 4% $41
Home Insurance 7% $71
PManagement 10% $107
CapEx 5% $54
Vacancy 6% $64
Maintenance 5% $54
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections