REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -8.62% first-year return on $38,850 initial cash invested.
Cash On Cash
-8.62%
Cap Rate
5.01%
Rent
$1,120
Cashflow
-$279
Financing
Purchase Price $185k
Downpayment 20.0%
Interest Rate 7.1%
Mortgage Duration 30yr.
Cash To Invest
Total $38,850
Downpayment 20% $37,000
Closing costs 1% $1,850
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,120
Total Expenses $1,399
Mortgage P&I 89% $995
Property Taxes 4% $48
Home Insurance 6% $65
PManagement 10% $112
CapEx 5% $56
Vacancy 6% $67
Maintenance 5% $56
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections