REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -11.47% first-year return on $62,475 initial cash invested.
Cash On Cash
-11.47%
Cap Rate
4.31%
Rent
$1,650
Cashflow
-$597
Financing
Purchase Price $298k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $62,475
Downpayment 20% $59,500
Closing costs 1% $2,975
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,650
Total Expenses $2,247
Mortgage P&I 96% $1,583
Property Taxes 8% $132
Home Insurance 6% $104
PManagement 10% $165
CapEx 5% $82
Vacancy 6% $99
Maintenance 5% $82
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections