REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.37% first-year return on $43,050 initial cash invested.
Cash On Cash
-3.37%
Cap Rate
6.13%
Rent
$1,550
Cashflow
-$121
Financing
Purchase Price $205k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $43,050
Downpayment 20% $41,000
Closing costs 1% $2,050
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,550
Total Expenses $1,671
Mortgage P&I 70% $1,091
Property Taxes 7% $104
Home Insurance 5% $72
PManagement 10% $155
CapEx 5% $78
Vacancy 6% $93
Maintenance 5% $78
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections