REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -3.25% first-year return on $54,600 initial cash invested.
Cash On Cash
-3.25%
Cap Rate
5.83%
Rent
$1,850
Cashflow
-$148
Rent Confidence: High
Annual
$22,200
Median
$1,895
Avg
$1,888
Samples
25
Financing
Purchase Price $260k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $54,600
Downpayment 20% $52,000
Closing costs 1% $2,600
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,850
Total Expenses $1,998
Mortgage P&I 71% $1,320
Property Taxes 6% $107
Home Insurance 5% $91
PManagement 10% $185
CapEx 5% $92
Vacancy 6% $111
Maintenance 5% $92
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections