REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -10.76% first-year return on $78,750 initial cash invested.
Cash On Cash
-10.76%
Cap Rate
4.14%
Rent
$1,980
Cashflow
-$706
Rent Confidence: High
Annual
$23,760
Median
$1,945
Avg
$1,984
Samples
25
Financing
Purchase Price $375k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $78,750
Downpayment 20% $75,000
Closing costs 1% $3,750
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,980
Total Expenses $2,686
Mortgage P&I 96% $1,900
Property Taxes 7% $140
Home Insurance 7% $131
PManagement 10% $198
CapEx 5% $99
Vacancy 6% $119
Maintenance 5% $99
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections