REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -5.52% first-year return on $37,800 initial cash invested.
Cash On Cash
-5.52%
Cap Rate
5.37%
Rent
$1,400
Cashflow
-$174
Rent Confidence: High
Annual
$16,800
Median
$1,400
Avg
$1,430
Samples
25
Financing
Purchase Price $180k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $37,800
Downpayment 20% $36,000
Closing costs 1% $1,800
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,400
Total Expenses $1,574
Mortgage P&I 65% $910
Property Taxes 17% $237
Home Insurance 5% $63
PManagement 10% $140
CapEx 5% $70
Vacancy 6% $84
Maintenance 5% $70
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections