REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.71% first-year return on $50,400 initial cash invested.
Cash On Cash
-2.71%
Cap Rate
6.06%
Rent
$1,810
Cashflow
-$114
Financing
Purchase Price $240k
Downpayment 20.0%
Interest Rate 6.7%
Mortgage Duration 30yr.
Cash To Invest
Total $50,400
Downpayment 20% $48,000
Closing costs 1% $2,400
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,810
Total Expenses $1,924
Mortgage P&I 68% $1,236
Property Taxes 7% $134
Home Insurance 5% $84
PManagement 10% $181
CapEx 5% $90
Vacancy 6% $109
Maintenance 5% $90
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections