REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -8.51% first-year return on $73,500 initial cash invested.
Cash On Cash
-8.51%
Cap Rate
4.97%
Rent
$2,140
Cashflow
-$521
Financing
Purchase Price $350k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $73,500
Downpayment 20% $70,000
Closing costs 1% $3,500
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $2,140
Total Expenses $2,661
Mortgage P&I 87% $1,863
Property Taxes 6% $120
Home Insurance 6% $122
PManagement 10% $214
CapEx 5% $107
Vacancy 6% $128
Maintenance 5% $107
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections