REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5.83% first-year return on $20,999 initial cash invested.
Cash On Cash
-5.83%
Cap Rate
5.26%
Rent
$640
Cashflow
-$102
Rent Confidence: High
Annual
$7,680
Median
$595
Avg
$637
Samples
25
Financing
Purchase Price $99,995
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $20,999
Downpayment 20% $19,999
Closing costs 1% $1,000
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $640
Total Expenses $742
Mortgage P&I 79% $508
Property Taxes 5% $33
Home Insurance 5% $35
PManagement 10% $64
CapEx 5% $32
Vacancy 6% $38
Maintenance 5% $32
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections