REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -8.78% first-year return on $62,979 initial cash invested.
Cash On Cash
-8.78%
Cap Rate
4.95%
Rent
$2,024
Cashflow
-$461
Rent Confidence: High
Annual
$24,288
Median
$2,080
Avg
$2,025
Samples
25
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $62,979
Downpayment 20% $59,980
Closing costs 1% $2,999
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,024
Total Expenses $2,485
Mortgage P&I 79% $1,596
Property Taxes 9% $182
Home Insurance 5% $105
HOA 4% $77
PManagement 10% $202
CapEx 5% $101
Vacancy 6% $121
Maintenance 5% $101
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections