REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property looks like a bad Long-Term investment with a projected -7.94% first-year return on $52,291 initial cash invested.
Cash On Cash
-7.94%
Cap Rate
5.15%
Rent
$1,795
Cashflow
-$346
Rent Confidence: High
Annual
$21,540
Median
$1,750
Avg
$1,796
Samples
25
Financing
Purchase Price $249k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $52,291
Downpayment 20% $49,801
Closing costs 1% $2,490
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,795
Total Expenses $2,141
Mortgage P&I 74% $1,325
Property Taxes 15% $261
Home Insurance 5% $87
PManagement 10% $180
CapEx 5% $90
Vacancy 6% $108
Maintenance 5% $90
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections