REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $65,100 initial cash invested.
Cash On Cash
-12.98%
Cap Rate
4%
Rent
$1,750
Cashflow
-$704
Financing
Purchase Price $310k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $65,100
Downpayment 20% $62,000
Closing costs 1% $3,100
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,750
Total Expenses $2,454
Mortgage P&I 94% $1,650
Property Taxes 13% $235
Home Insurance 6% $108
HOA 0% $5
PManagement 10% $175
CapEx 5% $88
Vacancy 6% $105
Maintenance 5% $88
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections