REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -2.13% first-year return on $52,479 initial cash invested.
Cash On Cash
-2.13%
Cap Rate
6.42%
Rent
$1,980
Cashflow
-$93
Financing
Purchase Price $250k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,479
Downpayment 20% $49,980
Closing costs 1% $2,499
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,980
Total Expenses $2,073
Mortgage P&I 67% $1,330
Property Taxes 7% $140
Home Insurance 4% $88
PManagement 10% $198
CapEx 5% $99
Vacancy 6% $119
Maintenance 5% $99
Other 0% $0
Google Maps with the subject property comparables is loading...